Stock NCAB NCAB GROUP AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials NCAB Group AB

Equities

NCAB

SE0017160773

Semiconductors

Market Closed - Nasdaq Stockholm
Other stock markets
 12:00:00 2024-07-12 pm EDT 		5-day change 1st Jan Change
88.1 SEK +1.38% Intraday chart for NCAB Group AB +7.05% +20.27%
Jul. 04 NCAB Buys Printed Circuit Board Unit of Austria's EPI Components Trade MT
Jul. 04 NCAB Group AB (OM:NCAB) acquired PCB division from Epi Components Trade Gmbh. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,628 4,899 16,373 12,144 13,696 16,471 - -
Enterprise Value (EV) 1 2,673 4,813 17,108 12,709 14,288 16,880 16,634 16,331
P/E ratio 20.5 x 37.3 x 57.6 x 29.1 x 34.1 x 41.6 x 35.1 x 31 x
Yield 3.04% 1.91% 0.69% 1.69% 1.5% 1.25% 1.41% 1.62%
Capitalization / Revenue 1.48 x 2.32 x 5.09 x 2.72 x 3.35 x 4.03 x 3.64 x 3.32 x
EV / Revenue 1.5 x 2.28 x 5.31 x 2.85 x 3.5 x 4.13 x 3.67 x 3.29 x
EV / EBITDA 14.9 x 21.4 x 39.9 x 19.1 x 20.7 x 25.6 x 22.3 x 20.2 x
EV / FCF 18 x 25.3 x 425 x 24.1 x 22.1 x 40.8 x 32.6 x 29.1 x
FCF Yield 5.56% 3.96% 0.24% 4.15% 4.52% 2.45% 3.06% 3.44%
Price to Book 7.55 x 7 x 21.2 x 10.2 x 10.3 x 10.8 x 9.22 x 7.9 x
Nbr of stocks (in thousands) 168,471 186,971 186,971 186,971 186,971 186,958 - -
Reference price 2 15.60 26.20 87.57 64.95 73.25 88.10 88.10 88.10
Announcement Date 2/19/20 2/23/21 2/17/22 2/17/23 2/15/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,781 2,115 3,220 4,458 4,088 4,084 4,531 4,967
EBITDA 1 179.9 224.7 428.6 666.4 690 660.3 746.2 809.4
EBIT 1 161.7 182.3 387.2 546.4 591.4 558.9 646.2 722.3
Operating Margin 9.08% 8.62% 12.03% 12.26% 14.47% 13.68% 14.26% 14.54%
Earnings before Tax (EBT) 1 160.9 163 364.1 550.2 533.6 522.3 612 690.5
Net income 1 128.3 127.4 284.6 417 403.7 396.5 470.4 532.5
Net margin 7.2% 6.02% 8.84% 9.35% 9.88% 9.71% 10.38% 10.72%
EPS 2 0.7610 0.7030 1.520 2.230 2.150 2.118 2.511 2.840
Free Cash Flow 1 148.7 190.6 40.3 528 646 413.7 509.7 562
FCF margin 8.35% 9.01% 1.25% 11.84% 15.8% 10.13% 11.25% 11.32%
FCF Conversion (EBITDA) 82.66% 84.83% 9.4% 79.23% 93.62% 62.65% 68.3% 69.44%
FCF Conversion (Net income) 115.9% 149.63% 14.16% 126.62% 160.02% 104.32% 108.36% 105.53%
Dividend per Share 2 0.4750 0.5000 0.6000 1.100 1.100 1.102 1.241 1.432
Announcement Date 2/19/20 2/23/21 2/17/22 2/17/23 2/15/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 976.6 1,141 1,122 1,168 1,026 1,146 1,058 1,005 878.6 950.6 1,025 1,091 1,042 1,133 1,165
EBITDA 1 128.5 152.7 169 194.5 150.1 193.7 178.6 187.3 130.5 152.6 167 180.9 159.7 183 191
EBIT 1 113.7 137 150.9 172.3 129.3 172.6 154.5 160.5 103.8 127.4 143.7 155.8 135.5 168 175
Operating Margin 11.64% 12% 13.45% 14.75% 12.6% 15.06% 14.61% 15.96% 11.81% 13.4% 14.02% 14.28% 13% 14.83% 15.02%
Earnings before Tax (EBT) 1 96.4 87.7 - - - 162.8 133 137.4 100.4 120 137.8 146.1 120.7 158 165
Net income 1 75.2 - - - - 124.9 101.2 110.4 67.2 89.8 104.9 111.9 92.81 119 125
Net margin 7.7% - - - - 10.89% 9.57% 10.98% 7.65% 9.45% 10.24% 10.25% 8.9% 10.5% 10.73%
EPS 2 0.4000 - - - - 0.6700 0.5400 0.5900 0.3600 0.4800 0.5609 0.6012 0.4951 0.6400 0.6700
Dividend per Share 2 - - - - - - - - - - 0.5800 - 0.5800 - 0.5800
Announcement Date 2/17/22 4/28/22 7/21/22 11/8/22 2/17/23 4/26/23 7/21/23 11/7/23 2/15/24 4/25/24 - - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 44.8 - 735 566 592 409 163 -
Net Cash position 1 - 85.3 - - - - - 140
Leverage (Debt/EBITDA) 0.249 x - 1.714 x 0.8487 x 0.8578 x 0.6188 x 0.218 x -
Free Cash Flow 1 149 191 40.3 528 646 414 510 562
ROE (net income / shareholders' equity) 39.8% 24.3% 38.7% 42.4% 31.9% 27.5% 28.2% 27.1%
ROA (Net income/ Total Assets) - - 13.7% 14.6% 12.9% 12% 13% 13.2%
Assets 1 - - 2,072 2,851 3,131 3,305 3,618 4,034
Book Value Per Share 2 2.070 3.740 4.140 6.390 7.140 8.120 9.560 11.20
Cash Flow per Share 2 - - - - - 2.300 2.800 3.300
Capex 1 4.3 0.8 8 10.4 52.6 18.2 21.6 22.6
Capex / Sales 0.24% 0.04% 0.25% 0.23% 1.29% 0.44% 0.48% 0.46%
Announcement Date 2/19/20 2/23/21 2/17/22 2/17/23 2/15/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for NCAB Group AB

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
88.1 SEK
Average target price
80.75 SEK
Spread / Average Target
-8.34%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Integrated Circuits

1st Jan change Capi.
NCAB GROUP AB Stock NCAB Group AB
+20.27% 1.56B
MEDIATEK INC. Stock MediaTek Inc.
+33.99% 66.53B
SKYWORKS SOLUTIONS, INC. Stock Skyworks Solutions, Inc.
-0.08% 18.02B
AVARY HOLDING(SHENZHEN)CO., LIMITED Stock Avary Holding(Shenzhen)Co., Limited
+78.49% 12.69B
UNIVERSAL DISPLAY CORPORATION Stock Universal Display Corporation
+17.83% 10.69B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. Stock Wus Printed Circuit (Kunshan) Co., Ltd.
+81.96% 10.62B
NOVATEK MICROELECTRONICS CORP. Stock Novatek Microelectronics Corp.
+9.67% 10.61B
SHENNAN CIRCUIT COMPANY LIMITED Stock Shennan Circuit Company Limited
+77.69% 8.92B
UNIMICRON TECHNOLOGY CORP. Stock Unimicron Technology Corp.
+7.95% 8.9B
GLOBALWAFERS CO., LTD. Stock GlobalWafers Co., Ltd.
+0.17% 8.64B
Integrated Circuits
  1. Stock Market
  2. Equities
  3. NCAB Stock
  4. Financials NCAB Group AB