NYAB
5.8
SEK
-1.36 %
NYAB
First North Stockholm
Multi
Energy
3,966 following
nyabgroup.com/en/investors
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.
P/E (adj.) (24e)
19.16
EV/EBIT (adj.) (24e)
13.91
P/B (24e)
1.86
Dividend yield-% (24e)
2.41 %
Target price
6.80 SEK
Recommendation
Accumulate
Updated
6.11.2024
First North Stockholm
NYAB
Daily low / high price
5.74 / 6.09
SEK
Market cap
4.14B SEK
Turnover
2.35M SEK
Volume
399K
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Aapeli Pursimo
Analyst
Latest videos
Financial calendar
Annual report
2025-02-26
General meeting
2025-04-15
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Holding Investment Förvaltning AB | 34.8 % | 34.8 % |
| Säthergrens Entreprenad AB | 10.5 % | 10.5 % |
| Andament Group Oy | 8.8 % | 8.8 % |
| PM Ruukki Oy | 3.8 % | 3.8 % |
| Mininvest Oy | 3.4 % | 3.4 % |
| Capiloa Oy | 3.3 % | 3.3 % |
| Oy Haapalandia Invest Ltd | 3.0 % | 3.0 % |
| Vivida Holding Oy | 2.9 % | 2.9 % |
| Granljung Holding AB | 2.7 % | 2.7 % |
| Mitteo Holding AB | 2.7 % | 2.7 % |
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Johan Larsson | 2024-06-24 | 110,038EUR |
| Johan Larsson | 2024-06-20 | 32,654EUR |
| Johan Larsson | 2024-06-03 | 1,693EUR |
| Johan Larsson | 2024-05-31 | 1,017EUR |
| Anders Berg | 2024-05-30 | 4,068EUR |
| Anders Berg | 2024-05-23 | 12,925EUR |
| Johan Larsson | 2024-05-20 | 2,577EUR |
| Johan Larsson | 2024-05-17 | 1,028EUR |
| Johan Larsson | 2024-05-17 | 1,071EUR |
| Johan Larsson | 2024-05-17 | 234,931EUR |
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 % |
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 % |
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 % |
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 |
ShowingAll content types
NYAB, Audiocast, Q3'24
NYAB AB delårsrapport januari-september 2024: Fördubblad orderstock och kraftig resultatförbättring
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools