NCC AB (publ)
NCC AB (publ)
NCC-B.ST
Valuace
53
Růst
10
Zdraví
70
Cena
kr 210.00
Dnes
-6.40 (-2.78%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (SEK)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues55.7255.7261.6156.9354.2053.4153.9258.2357.3554.6152.9362.5056.8757.8257.2352.5449.42
Cost of Revenues50.2550.2556.3352.2550.2048.8949.5954.1355.2150.4648.4856.0151.1852.0351.7247.7244.49
Gross Profit5.475.475.284.694.004.524.334.102.144.154.456.495.695.805.504.814.93
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues15.9314.1714.5411.0820.3214.2815.4511.5615.5914.02
Cost of Revenues14.1112.6713.0210.4418.5112.9613.9910.8714.3112.80
Gross Profit1.821.501.520.641.811.321.460.691.281.22
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.003.162.982.812.972.812.882.932.913.413.123.132.982.772.68
Depreciation & Amortization1.111.271.271.221.141.171.431.420.660.630.640.670.620.620.560.490.50
Total Operating Expenses3.493.493.252.892.982.812.972.812.882.932.913.413.123.132.982.762.68
Operating Income1.981.982.031.801.361.831.361.30-0.761.241.453.042.602.682.542.062.25
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.930.68
Depreciation & Amortization0.340.320.150.300.160.330.320.300.300.33
Total Operating Expenses1.110.710.870.810.970.65-14.830.790.930.43
Operating Income0.710.790.65-0.170.840.670.62-0.100.350.79
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.080.080.050.040.010.010.010.010.010.020.020.040.040.070.060.000.10
Interest Expense0.220.220.220.060.070.040.090.130.110.110.120.380.330.380.28-0.210.35
Other Expense-1.35-1.35-0.170.00-0.06-0.06-0.08-0.11-0.09-0.09-0.11-0.38-0.37-0.28-0.27-0.25-0.25
IBT0.630.631.861.801.301.771.281.18-0.851.151.342.662.232.402.261.812.01
Income Tax Expense0.490.490.290.230.230.260.020.31-0.100.140.230.540.400.410.360.500.48
Net Income0.140.141.571.571.071.511.260.87-0.761.007.982.111.841.991.891.311.53
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.010.010.020.040.010.020.020.030.020.02
Interest Expense0.050.060.070.040.070.070.050.040.050.04
Other Expense-1.23-0.07-0.05-0.01-0.07-0.05-0.03-0.020.00-0.02
IBT-0.520.720.60-0.180.780.610.59-0.120.350.77
Income Tax Expense0.210.180.14-0.040.060.140.12-0.02-0.040.15
Net Income-0.720.530.47-0.140.720.470.47-0.090.390.62
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPSkr0.00kr0.00kr0.00kr16.12kr10.66kr14.02kr11.68kr8.09kr-6.99kr8.07kr73.81kr19.59kr17.01kr18.40kr17.62kr12.08kr14.05
EPS Dilutedkr0.00kr0.00kr0.00kr16.12kr10.66kr14.02kr11.68kr8.09kr-6.99kr8.07kr73.81kr19.59kr17.01kr18.40kr17.62kr12.08kr14.05
Shares Outstanding0.100.100.100.100.100.110.110.110.110.110.110.110.110.110.110.110.11
Diluted Shares Outstanding0.100.100.100.100.100.110.110.110.110.110.110.110.110.110.110.110.11
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$4.01$6.36
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$4.01$6.36
Shares Outstanding0.100.100.100.100.100.100.100.100.100.10
Diluted Shares Outstanding0.100.100.100.100.100.100.100.100.100.10
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents1.032.910.710.532.562.162.421.203.063.094.182.593.552.630.802.71
Short Term Investments0.520.810.500.470.920.470.330.300.040.190.190.240.140.170.290.74
Total Cash & ST Investments1.553.721.411.003.482.622.741.503.103.284.372.833.692.801.083.45
Accounts Receivable13.159.1710.3611.090.0010.2612.6713.2412.8211.1211.190.0010.6411.3310.448.89
Inventory11.589.4211.179.437.447.556.365.144.374.7617.4119.0518.5517.710.5612.21
Other Current Assets0.221.641.390.000.000.010.050.000.000.000.0010.710.000.0014.340.81
Total Current Assets26.5023.9524.1221.5321.7120.4521.8319.8720.2919.1632.9732.5932.8831.8426.4125.37
Current Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Cash And Equivalents1.282.012.910.321.030.570.710.680.420.59
Short Term Investments0.860.880.810.750.520.860.500.610.620.63
Total Cash & ST Investments2.142.893.721.071.551.431.211.291.041.22
Accounts Receivable12.7310.2110.8012.5511.499.0510.3611.3911.678.72
Inventory9.799.519.4211.7011.5811.2611.1710.8210.479.73
Other Current Assets0.000.000.000.001.881.621.391.801.621.64
Total Current Assets24.6622.6123.9525.3326.5023.3524.1225.2924.8021.30
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment4.504.454.484.834.695.145.043.973.593.383.243.263.213.062.212.39
Goodwill1.941.941.911.941.851.801.891.861.851.851.791.871.801.831.611.61
Intangible Assets0.640.730.550.330.340.340.370.340.340.270.440.390.270.200.170.12
Long-Term Investments0.89-0.150.31-0.39-0.84-0.38-0.21-0.040.09-0.070.01-0.040.001.75-0.10-0.55
Other Long-Term Assets0.890.550.000.761.070.600.450.470.640.610.750.680.390.002.442.10
Total Long-Term Assets7.968.087.838.047.718.108.077.136.746.156.446.405.917.116.515.74
Total Assets34.4632.0331.9529.5729.4228.5529.8927.0027.0425.3239.4038.9938.7938.9632.9231.10
Long-Term Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Property, Plant & Equipment3.614.444.454.324.504.684.484.754.954.84
Goodwill1.901.881.941.921.941.951.911.971.981.92
Intangible Assets0.810.760.730.650.640.580.540.390.410.34
Long-Term Investments0.880.88-0.150.150.89-0.180.310.120.060.14
Other Long-Term Assets0.890.000.550.730.890.000.000.001.270.94
Total Long-Term Assets8.097.968.087.767.968.107.838.648.668.05
Total Assets32.7530.5732.0333.0934.4631.4531.9533.9233.4629.35
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable6.454.846.115.174.574.494.285.165.184.434.693.964.104.664.133.41
Short-Term Debt2.451.772.291.012.180.610.801.050.920.723.152.532.522.141.591.55
Other Current Liabilities4.589.814.459.431.001.330.950.930.870.971.512.022.392.153.617.43
Current Liabilities19.4716.4217.9415.6116.4214.9417.4417.5716.0514.3120.5619.7520.1818.8616.8416.18
Current Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Accounts Payable5.194.514.845.316.455.496.116.435.614.75
Short-Term Debt2.381.561.773.202.452.462.292.822.381.33
Other Current Liabilities11.133.999.824.3710.579.354.4510.1210.759.21
Current Liabilities18.6915.4316.4218.7019.4717.3117.9419.3718.7315.30
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt4.333.313.013.292.043.973.571.341.672.295.896.967.037.103.852.71
Capital Leases1.491.461.381.511.702.061.730.490.420.360.330.300.180.260.000.00
Def. Tax Liability0.001.170.890.940.460.200.170.300.440.410.320.270.410.730.670.44
Total Liabilities27.2923.3624.6322.3823.5824.5826.8524.0521.5119.7529.6930.1230.1229.9724.6322.97
Long-Term Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Long-Term Debt2.953.413.314.735.824.673.014.485.324.86
Capital Leases0.001.611.461.431.491.550.911.491.531.55
Def. Tax Liability0.000.001.170.000.000.000.890.000.000.00
Total Liabilities25.2522.6023.3625.8027.2924.0524.6325.9426.0122.21
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.870.870.870.870.870.870.870.870.870.870.870.870.870.870.870.87
Retained Earnings6.305.694.484.143.081.410.360.292.922.977.326.326.156.475.715.48
Comprehensive Income0.000.260.140.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Common Equity7.178.667.327.185.843.973.042.935.525.559.698.858.668.978.298.11
Total Common Equity 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Common Stock0.870.870.870.870.870.870.870.877.457.15
Retained Earnings6.647.105.696.426.306.544.487.120.000.00
Comprehensive Income0.000.000.260.000.000.000.140.000.000.00
Total Common Equity7.507.978.667.297.177.407.327.997.457.15
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt6.785.085.304.304.224.574.362.392.593.019.049.489.549.245.444.26
Book Value7.178.667.327.185.843.973.042.955.535.579.718.878.688.998.308.13
Other 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Total Debt0.000.000.000.000.000.000.000.000.000.00
Book Value7.507.978.667.297.177.407.327.997.457.15
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income1.550.141.571.571.361.831.281.18-0.851.158.242.662.232.402.261.812.01
Depreciation & Amortization1.251.270.001.221.231.311.411.410.660.630.640.670.620.620.560.490.50
Stock-Based Compensation0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Change Working Capital-0.51-0.611.57-1.32-0.21-0.770.17-0.56-1.110.33-0.340.62-0.930.21-2.49-3.00-0.59
Change In Accounts Receivable-1.180.000.53-1.180.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Accounts Payable1.180.000.001.180.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Inventories-0.93-0.612.00-1.69-0.06-0.13-1.26-1.17-1.170.480.510.670.150.28-0.930.000.00
Other Non-cash Items0.571.111.50-0.67-2.11-0.10-1.300.180.920.05-7.370.12-0.58-0.70-0.36-0.840.50
Cash from Operations1.530.000.000.810.272.261.572.21-0.382.161.174.061.352.53-0.03-1.552.42
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income-0.720.530.65-0.170.720.470.47-0.100.390.79
Depreciation & Amortization0.340.320.000.000.000.000.320.300.300.33
Stock-Based Compensation0.000.000.000.000.000.000.000.000.000.00
Change Working Capital1.05-0.55-0.76-0.353.55-1.03-0.960.010.46-0.02
Change In Accounts Receivable0.000.000.000.000.000.000.000.00-1.180.00
Change In Accounts Payable0.000.000.000.000.000.000.000.001.180.00
Change In Inventories-0.12-0.16-0.14-0.182.27-0.25-0.230.14-0.39-0.44
Other Non-cash Items1.320.050.050.160.710.310.750.45-0.09-0.54
Cash from Operations0.000.000.000.000.000.000.000.001.060.56
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.78-0.73-0.48-0.60-0.97-0.77-0.63-0.09-1.03-0.88-1.08-0.92-0.82-0.92-0.93-0.69-0.58
Acquisitions0.52-0.030.000.270.190.19-0.020.030.02-0.10-0.65-0.01-0.03-0.01-0.10-0.150.13
Investments-0.070.000.00-0.07-0.010.000.00-0.010.04-0.01-0.050.01-0.02-0.03-0.01-0.03-0.06
Sales of Investment0.060.000.000.060.030.050.040.000.050.010.210.050.030.010.030.000.02
Other Investing Activities0.300.000.00-0.110.360.170.15-0.630.150.180.390.140.070.080.100.010.00
Cash from Investing-0.250.000.00-0.45-0.40-0.36-0.46-0.70-0.78-0.80-1.18-0.73-0.77-0.87-0.91-0.86-0.49
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.31-0.17-0.18-0.07-0.43-0.04-0.14-0.16-0.41-0.08
Acquisitions-0.030.010.020.000.03-0.020.040.010.190.28
Investments0.000.000.000.000.000.000.000.00-0.070.00
Sales of Investment0.000.000.000.000.000.000.000.000.060.00
Other Investing Activities0.000.000.000.000.000.000.000.000.010.28
Cash from Investing0.000.000.000.000.000.000.000.00-0.210.20
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-0.700.000.000.39-1.65-0.03-0.32-1.96-0.26-0.49-1.24-0.48-0.81-0.720.000.00-0.41
Debt Issued1.315.08-0.211.381.73-0.320.533.930.070.07-4.800.040.751.023.811.184.66
Issuance of Common Stock0.000.000.000.000.00-0.690.000.000.070.050.060.090.001.020.000.000.00
Repurchase of Common Stock0.000.000.000.00-1.01-0.01-0.030.00-0.010.000.48-0.020.00-0.03-0.060.000.00
Dividends Paid-0.290.000.00-0.59-0.62-0.54-0.27-0.45-0.86-0.87-0.32-1.29-1.29-1.08-1.08-1.08-0.65
Other Financing Activities0.330.000.000.011.38-0.22-0.702.100.35-0.08-0.06-0.010.590.073.911.58-0.45
Cash from Financing-0.660.000.00-0.19-1.90-1.49-1.32-0.31-0.72-1.39-1.09-1.71-1.52-0.742.770.49-1.50
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.000.00
Debt Issued0.005.330.36-0.12-1.42-0.281.200.28-0.51-0.37
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock0.000.000.000.000.000.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.00-0.290.00
Other Financing Activities0.000.000.000.000.000.000.000.00-0.53-0.50
Cash from Financing0.000.000.000.000.000.000.000.00-0.83-0.50
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.61-2.022.200.17-2.030.41-0.261.22-1.87-0.03-1.081.59-0.960.911.84-1.920.40
Closing Cash Balance1.030.892.910.710.532.562.162.421.203.063.094.182.593.552.630.802.71
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash0.61-1.00-0.73-0.902.59-0.710.47-0.140.020.26
Closing Cash Balance0.890.281.282.012.910.321.030.570.710.68
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow0.751.553.94-0.10-0.711.490.942.12-1.401.280.093.140.531.61-0.96-2.241.85
Real Free Cash Flow0.751.553.94-0.10-0.711.490.942.12-1.401.280.093.140.531.61-0.96-2.241.85
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow1.830.25-0.24-0.434.62-0.29-0.430.030.660.49
Real Free Cash Flow1.830.25-0.24-0.434.62-0.29-0.430.030.660.49
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader