Subscribe

NCC Group plc (NCC.L)

GBp143.80 +1.20 (+0.84%)
GB LSE Technology Software - Infrastructure
Address XYZ Building M3 3AQ
Manchester, GB
CEO Mike Maddison
IPO 2004-07-09
ISIN GB00B01QGK86

Explore sections of this company profile

Description

NCC Group plc engages in the cyber security and software resilience business in the United Kingdom, the Asian-Pacific, North America, and Europe. The company operates through two segments, Cyber Security and Escode. It offers incident readiness, cyber incident response management and retainer, incident response recovery, penetration testing services, application security, social engineering prevention, hardware and embedded services, network infrastructure, architecture and container security, attack simulation, cryptography and encryption, cloud security services, cyber services portal, managed extended detection and response, network detection and response, unified cyber platform, vulnerability scanning and management, bug bounty and vulnerability disclosure, and external attack surface management services. The company also provides identity and access management, operational technology, training and awareness, strategy, risk and compliance, and project and program management; online exposure monitoring and digital footprint reveiw; and Escode solutions, including software Escrow, SaaS Escrow, and Escrow agreement and verification solution. The company serves financial, transport, health, legal and professional, technology, media and telecommunication, retail and consumer, energy and utilities, public and government, and manufacturing sectors. NCC Group plc was founded in 1999 and is headquartered in Manchester, the United Kingdom.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp143.80 +1.20 (+0.84%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.63
Float Shares
229.46M
Free Float %
82.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.15% -7.27% -0.59% +6.00% -3.31% -3.59% -18.57% +49.11% -54.97% -50.00% +357.24%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (1 ratings, all time) Buy
Price Targets & DCF
Current price
143.80
DCF (Unlevered) 115.20 -19.9%
DCF (Levered) 231.42 +60.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 60% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 3 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.38
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
2 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Software - Infrastructure: +13.7%
    -25.8% Q1'26: -25.3% (vs Q2'23)
  • EPS growth Software - Infrastructure: +28.7%
    +168.6% Q1'26: +166.3% (vs Q2'23)
  • FCF margin FCF growth · Software - Infrastructure: +32.2%
    +3.1% Q1'26: +12.3% (vs Q2'23)
  • EBIT margin Software - Infrastructure: +8.8%
    -2.6% Q1'26: -1.1% (vs Q2'23)
  • ROIC Software - Infrastructure: +6.6%
    -2.8% Q1'26: -2.4% (vs Q2'23)
  • Share dilution Software - Infrastructure: +0.0%
    +0.2% Q1'26: -1.3% (vs Q2'23)
  • Debt / EBITDA Net debt/EBITDA · Software - Infrastructure: -1.06×
    1.64× Q1'26: 3.42× (vs Q2'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.63) × ERP
WACC = 95% × Ke + 5% × Kd (21.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 114.32 Current price: 143.80
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric May 2005
actual
May 2006
actual
May 2007
actual
May 2008
actual
May 2009
actual
May 2010
actual
May 2011
actual
May 2012
actual
May 2013
actual
May 2014
actual
May 2015
actual
May 2016
actual
May 2017
actual
May 2018
actual
May 2019
actual
May 2020
actual
May 2021
actual
May 2022
actual
May 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
3 Rev. Ana.
2 EPS Ana.
Sep 2027
3 Rev. Ana.
2 EPS Ana.
Sep 2028
2 Rev. Ana.
1 EPS Ana.
Revenue
17.97M
est: 18.25M (-1.5%)
20.75M
est: 21.17M (-2.0%)
25.40M
est: 24.69M (+2.9%)
35.75M
est: 35.12M (+1.8%)
46.84M
est: 45.41M (+3.1%)
47.58M
est: 53.20M (-10.6%)
71.00M
est: 70.41M (+0.8%)
87.71M
est: 89.19M (-1.7%)
99.23M
est: 100.77M (-1.5%)
110.66M
est: 126.47M (-12.5%)
133.70M
est: 208.99M (-36.0%)
209.10M
est: 243.45M (-14.1%)
215.30M
est: 237.45M (-9.3%)
233.00M
est: 251.13M (-7.2%)
250.70M
est: 253.16M (-1.0%)
263.70M
est: 273.02M (-3.4%)
270.50M
est: 309.69M (-12.7%)
314.80M
est: 331.82M (-5.1%)
335.10M
est: 325.21M (+3.0%)
322.13M
est: 325.17M (-0.9%)
238.90M
est: 303.47M (-21.3%)
280.11M
265.77M – 307.44M
-7.7% YoY
252.65M
227.99M – 299.07M
-9.8% YoY
266.62M
266.62M – 266.62M
+5.5% YoY
EBITDA
5.44M
est: 1.99M (+174.2%)
7.41M
est: 5.28M (+40.3%)
8.88M
est: 8.28M (+7.2%)
10.75M
est: 12.15M (-11.5%)
13.85M
est: 13.31M (+4.1%)
15.99M
est: 15.14M (+5.7%)
17.88M
est: 21.18M (-15.6%)
16.71M
est: 19.60M (-14.7%)
25.57M
est: 17.06M (+49.9%)
27.01M
est: 26.72M (+1.1%)
28.03M
est: 31.20M (-10.2%)
40.80M
est: 41.55M (-1.8%)
-25.60M
est: 23.95M (-206.9%)
37.00M
est: -36.11M (+202.5%)
38.50M
est: 30.40M (+26.7%)
36.20M
est: 36.24M (-0.1%)
37.00M
est: 38.93M (-5.0%)
54.60M
est: 43.14M (+26.6%)
24.50M
est: 47.41M (-48.3%)
7.58M
est: 51.39M (-85.3%)
13.90M
est: 28.06M (-50.5%)
26.05M
24.72M – 28.59M
-7.2% YoY
23.50M
21.21M – 27.82M
-9.8% YoY
24.80M
24.80M – 24.80M
+5.5% YoY
EBIT
5.09M
est: 669.9K (+659.8%)
6.80M
est: 5.69M (+19.7%)
7.95M
est: 7.70M (+3.3%)
8.96M
est: 11.27M (-20.5%)
11.33M
est: 11.90M (-4.7%)
13.23M
est: 13.47M (-1.8%)
13.33M
est: 18.28M (-27.1%)
11.30M
est: 17.10M (-33.9%)
19.55M
est: 13.11M (+49.2%)
22.80M
est: 22.24M (+2.5%)
23.20M
est: 27.82M (-16.6%)
30.30M
est: 36.36M (-16.7%)
-43.40M
est: 13.64M (-418.2%)
21.10M
est: -41.98M (+150.3%)
19.50M
est: 14.15M (+37.8%)
12.60M
est: 19.47M (-35.3%)
17.30M
est: 19.78M (-12.5%)
34.70M
est: 21.91M (+58.4%)
1.90M
est: 24.08M (-92.1%)
-14.40M
est: 26.10M (-155.2%)
-6.10M
est: 6.65M (-191.7%)
6.18M
5.86M – 6.78M
-7.2% YoY
5.57M
5.03M – 6.59M
-9.8% YoY
5.88M
5.88M – 5.88M
+5.5% YoY
Net Income
3.18M
est: 5.91M (-46.2%)
4.56M
est: 3.71M (+22.8%)
5.37M
est: 5.36M (+0.2%)
6.35M
est: 7.61M (-16.5%)
7.70M
est: 8.28M (-7.0%)
9.42M
est: 9.02M (+4.4%)
8.23M
est: 12.73M (-35.4%)
7.62M
est: 10.39M (-26.7%)
14.48M
est: 8.59M (+68.7%)
18.11M
est: 16.29M (+11.2%)
16.79M
est: 20.89M (-19.6%)
6.28M
est: 27.00M (-76.7%)
-46.90M
est: 7.48M (-726.9%)
12.20M
est: -55.39M (+122.0%)
13.50M
est: 7.02M (+92.2%)
6.40M
est: 13.48M (-52.5%)
10.00M
est: 12.11M (-17.4%)
23.00M
est: 13.42M (+71.4%)
-4.60M
est: -4.60M (+0.0%)
-24.90M
est: -24.38M (-2.2%)
17.10M
est: 18.59M (-8.0%)
17.38M
14.38M – 20.38M
-6.5% YoY
9.11M
5.53M – 13.68M
-47.6% YoY
14.03M
12.17M – 15.90M
+54.1% YoY
SGA
1.78M
est: 4.54M (-60.8%)
2.21M
est: 3.25M (-31.9%)
2.40M
est: 3.96M (-39.4%)
2.94M
est: 5.50M (-46.5%)
5.28M
est: 6.47M (-18.3%)
5.54M
est: 9.14M (-39.4%)
4.56M
est: 10.56M (-56.9%)
6.36M
est: 9.75M (-34.9%)
11.91M
est: 11.52M (+3.4%)
14.55M
est: 13.37M (+8.8%)
15.46M
est: 15.47M (0.0%)
42.60M
est: 23.27M (+83.0%)
53.20M
est: 23.98M (+121.8%)
74.80M
est: 51.58M (+45.0%)
59.70M
est: 68.23M (-12.5%)
58.70M
est: 67.99M (-13.7%)
59.40M
est: 62.54M (-5.0%)
76.40M
est: 69.29M (+10.3%)
91.30M
est: 76.16M (+19.9%)
92.63M
est: 82.55M (+12.2%)
82.40M
est: 82.51M (-0.1%)
76.59M
72.67M – 84.07M
-7.2% YoY
69.08M
62.34M – 81.78M
-9.8% YoY
72.90M
72.90M – 72.90M
+5.5% YoY
EPS
0.02
est: 0.02 (-10.4%)
0.02
est: 0.02 (+1.0%)
0.03
est: 0.03 (-2.2%)
0.03
est: 0.04 (-11.6%)
0.04
est: 0.04 (-11.1%)
0.05
est: 0.05 (-7.3%)
0.04
est: 0.06 (-32.1%)
0.04
est: 0.08 (-51.6%)
0.07
est: 0.08 (-13.8%)
0.09
est: 0.09 (-4.2%)
0.08
est: 0.11 (-28.9%)
0.02
est: 0.06 (-60.8%)
-0.17
est: 0.07 (-336.6%)
0.04
est: 0.09 (-49.2%)
0.05
est: 0.07 (-28.8%)
0.02
est: 0.09 (-74.4%)
0.04
est: 0.10 (-64.7%)
0.07
est: 0.05 (+52.9%)
-0.01
est: 0.05 (-127.8%)
-0.08
est: 0.06 (-242.6%)
0.06
est: 0.06 (+0.4%)
0.06
0.05 – 0.07
+3.2% YoY
0.03
0.02 – 0.04
-39.8% YoY
0.04
0.04 – 0.05
+24.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 B+ 3/5 5/5 3/5 3/5 2/5 2/5 3/5
2026-06-11 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-06-10 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-06-09 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-06-08 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-06-05 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-06-04 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-06-03 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-06-02 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-06-01 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-29 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-28 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-27 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-26 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-22 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-21 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-20 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-19 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-18 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-15 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-14 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-13 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-12 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-11 B- 2/5 5/5 1/5 1/5 3/5 1/5 3/5
2026-05-08 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-05-07 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-05-06 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-05-05 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-05-01 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-04-30 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-04-29 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-04-28 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-04-27 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-04-24 B- 3/5 5/5 1/5 1/5 3/5 1/5 4/5
2026-04-23 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-04-22 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-04-21 C+ 2/5 5/5 1/5 1/5 2/5 1/5 3/5
2026-04-20 C+ 2/5 5/5 1/5 1/5 2/5 1/5 3/5
2026-04-17 C+ 2/5 5/5 1/5 1/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
46.23M
OE per share TTM
0.15
Owner's Yield
11.35%
Maintenance CapEx ratio
1,223.34%
Maint CapEx / Avg PPE
10.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 37 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Global X - Cybersecurity ETF BUG 0.76% 9.35M 0.50%
2 Global X - Cybersecurity UCITS ETF BUG.L 0.75% 563.3K 0.50%
3 iShares Cybersecurity and Tech ETF IHAK 0.62% 6.14M 0.47%
4 Vanguard FTSE 250 UCITS ETF (GBP) Distributing VMID.DE 0.13% 3.36M 0.10%
5 Vanguard FTSE 250 UCITS ETF VMIG.MI 0.13% 3.36M 0.10%
6 Invesco FTSE 250 UCITS ETF S250.L 0.11% 38.1K 0.12%
7 HSBC FTSE 250 UCITS ETF HMCX.L 0.11% 72.0K 0.09%
8 iShares FTSE 250 UCITS ETF MIDD.L 0.11% 896.5K 0.40%
9 iShares Digital Security UCITS ETF LOCK.L 0.10% 1.72M 0.40%
10 iShares Digital Security UCITS ETF IS4S.DE 0.10% 1.71M 0.40%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-2.8K
Shares Outstanding
278.90M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Michael Maddison Chief Executive Officer & Director 1M male
Guy David Ellis CFO & Executive Director 603.0K male
Edward Jonathan Williams Company Secretary
Jayesh Patel Managing Director of Escode male
Michelle Van de Velde Chief People Officer female
Peter Vorley Chief Commercial Officer
Angela Brown Chief Marketing Officer female
Tomas Brannemo Head of Infrastructure male
Damien Childs Senior Vice President of Services & Capabilities
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits