NYAB
5.8
SEK
-1.36 %
NYAB
First North Stockholm
Multi
Energy
NYAB provides services of engineering, construction and maintenance with a focus on sustainable infrastructure and renewable energy. Offering includes, among others, roads, railways, bridges, airports, wind and solar power, as well as power networks. In addition, NYAB provides various types of facilities for industrial clients. NYAB operates in Sweden and Finland within both private and public sector.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Holding Investment Förvaltning AB | 34.8 % | 34.8 % |
Säthergrens Entreprenad AB | 10.5 % | 10.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Johan Larsson | 24.06.2024 | 110,038EUR |
Johan Larsson | 20.06.2024 | 32,654EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 0.0 | 131.7 | 253.3 | 280.4 | 329.8 | 381.5 | 421.5 | 451.0 |
growth-% | 3,292,720.0 % | 92.3 % | 10.7 % | 17.6 % | 15.6 % | 10.5 % | 7.0 % | |
EBITDA | 16.7 | 30.4 | 21.4 | 27.7 | 32.9 | 36.1 | 39.1 | |
EBIT (adj.) | 15.6 | 27.2 | 17.8 | 23.8 | 28.8 | 32.0 | 34.7 | |
EBIT | 15.6 | 25.7 | 15.2 | 22.9 | 28.2 | 31.7 | 34.6 | |
Profit before taxes | 15.6 | 25.3 | 10.7 | 18.4 | 26.1 | 30.2 | 33.8 | |
Net income | 11.8 | 23.3 | 9.0 | 15.3 | 22.2 | 25.3 | 27.8 | |
EPS (adj.) | 0.03 | 0.04 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | |
growth-% | 23.3 % | -46.8 % | 39.5 % | 22.4 % | 12.9 % | 8.9 % | ||
Dividend | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
Dividend ratio | 21.2 % | 109.3 % | 55.8 % | 51.4 % | 50.7 % | 48.7 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 12.7 % | 12.0 % | 7.6 % | 8.4 % | 8.6 % | 8.6 % | 8.7 % | |
EBIT-% (adj.) | 11.9 % | 10.7 % | 6.4 % | 7.2 % | 7.5 % | 7.6 % | 7.7 % | |
EBIT-% | 11.8 % | 10.2 % | 5.4 % | 7.0 % | 7.4 % | 7.5 % | 7.7 % | |
ROE | 47.0 % | 22.6 % | 4.9 % | 8.2 % | 11.2 % | 12.0 % | 12.3 % | |
ROI | 51.7 % | 22.2 % | 6.6 % | 10.9 % | 12.9 % | 13.9 % | 14.5 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 0.51 | 0.85 | 0.87 | 0.55 | 0.50 | 0.50 | 0.50 | 0.50 |
Shares | 20.1 | 414.2 | 706.7 | 706.7 | 713.0 | 713.0 | 713.0 | 713.0 |
Market cap | 10.2 | 352.1 | 614.8 | 388.7 | 355.4 | 355.4 | 355.4 | 355.4 |
Enterprise value | -1.7 | 346.3 | 622.2 | 368.6 | 331.6 | 320.4 | 308.3 | 295.6 |
EV/S | - | 2.6 | 2.5 | 1.3 | 1.0 | 0.8 | 0.7 | 0.7 |
EV/EBITDA | - | 20.7 | 20.5 | 17.2 | 12.0 | 9.7 | 8.5 | 7.6 |
EV/EBIT (adj.) | - | 22.2 | 22.9 | 20.7 | 13.9 | 11.1 | 9.6 | 8.5 |
EV/EBIT | - | 22.2 | 24.2 | 24.3 | 14.5 | 11.3 | 9.7 | 8.5 |
P/E (adj.) | - | 29.9 | 24.8 | 29.5 | 19.2 | 15.7 | 13.9 | 12.7 |
P/E | - | 29.9 | 26.4 | 43.0 | 23.2 | 16.0 | 14.0 | 12.8 |
P/B | 0.4 | 13.5 | 3.4 | 2.1 | 1.9 | 1.7 | 1.6 | 1.5 |
P/S | 2,556.9 | 2.7 | 2.4 | 1.4 | 1.1 | 0.9 | 0.8 | 0.8 |
Dividend yield | 0.8 % | 2.6 % | 2.4 % | 3.2 % | 3.6 % | 3.8 % | ||
Equity ratio | 55.4 % | 49.7 % | 69.6 % | 73.0 % | 73.2 % | 72.0 % | 71.5 % | 71.8 % |
Gearing ratio | -44.0 % | -21.7 % | 3.9 % | -3.0 % | -3.7 % | -8.9 % | -13.9 % | -18.5 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 87.8 | 280.4 | 59.2 | 76.1 | 93.6 | 101.0 | 329.8 | 66.3 | 86.7 |
EBITDA | 8.6 | 21.4 | 1.7 | 4.9 | 10.1 | 11.0 | 27.7 | 2.2 | 5.8 |
EBIT | 6.6 | 15.2 | 0.4 | 3.8 | 8.9 | 9.8 | 22.9 | 1.0 | 4.6 |
Profit before taxes | 4.8 | 10.7 | -0.5 | 1.5 | 8.1 | 9.2 | 18.4 | 0.5 | 4.0 |
Net income | 3.6 | 9.0 | -0.6 | 1.4 | 6.7 | 7.8 | 15.3 | 0.4 | 3.4 |
Login required
This content is only available for logged in users
NYAB, Audiocast, Q3'24
NYAB AB's Interim Report January-September 2024: Doubled order backlog and strong profit improvement
Join Inderes community
Don't miss out - create an account and get all the possible benefits