NYAB
9.9 SEK -1%3,980 investors are following this company
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 (24e)
32.63
EV/EBIT (adj.) (24e)
24.28
P/B (24e)
3.21
Dividend yield-% (24e)
1.26 %
Target price
6.20 SEK
Recommendation
Accumulate
Updated
27.6.2024
First North Stockholm
NYAB
Daily low / high price
9.45 / 10.48
SEK
Market cap
7.06B SEK
Turnover
492.94K SEK
Volume
50K
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
Interim report
2024-08-14
Interim report
2024-11-06
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Citibank Europe Plc | 47.8 % | 47.8 % |
Nordea Bank Abp | 16.5 % | 16.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Johan Larsson | 2024-06-24 | 110,038EUR |
Johan Larsson | 2024-06-20 | 32,654EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 0.0 | 131.7 | 253.3 | 280.4 | 345.2 | 390.0 | 425.2 | 454.9 |
growth-% | 3,292,720.0 % | 92.3 % | 10.7 % | 23.1 % | 13.0 % | 9.0 % | 7.0 % | |
EBITDA | 16.7 | 30.4 | 21.4 | 28.1 | 31.9 | 35.0 | 37.4 | |
EBIT (adj.) | 15.6 | 27.2 | 17.8 | 24.6 | 28.4 | 31.2 | 33.6 | |
EBIT | 15.6 | 25.7 | 15.2 | 23.7 | 27.9 | 30.9 | 33.3 | |
Profit before taxes | 15.6 | 25.3 | 10.7 | 20.6 | 26.0 | 29.4 | 32.8 | |
Net income | 11.8 | 23.3 | 9.0 | 18.1 | 23.3 | 25.0 | 26.3 | |
EPS (adj.) | 0.03 | 0.04 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | |
growth-% | 23.3 % | -46.8 % | 43.2 % | 25.4 % | 5.8 % | 5.3 % | ||
Dividend | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
Dividend ratio | 21.2 % | 109.3 % | 43.2 % | 45.8 % | 48.5 % | 48.8 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 12.7 % | 12.0 % | 7.6 % | 8.2 % | 8.2 % | 8.2 % | 8.2 % | |
EBIT-% (adj.) | 11.9 % | 10.7 % | 6.4 % | 7.1 % | 7.3 % | 7.3 % | 7.4 % | |
EBIT-% | 11.8 % | 10.2 % | 5.4 % | 6.9 % | 7.1 % | 7.3 % | 7.3 % | |
ROE | 47.0 % | 22.6 % | 4.9 % | 9.6 % | 11.6 % | 11.5 % | 11.4 % | |
ROI | 51.7 % | 22.2 % | 6.6 % | 11.2 % | 12.6 % | 13.2 % | 13.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 0.51 | 1.10 | 0.89 | 0.56 | 0.87 | 0.87 | 0.87 | 0.87 |
Shares | 20.1 | 414.2 | 706.7 | 706.7 | 713.0 | 713.0 | 713.0 | 713.0 |
Market cap | 10.2 | 455.7 | 628.9 | 395.7 | 621.3 | 621.3 | 621.3 | 621.3 |
Enterprise value | -1.7 | 449.9 | 636.3 | 375.7 | 596.9 | 583.4 | 570.9 | 558.4 |
EV/S | - | 3.4 | 2.5 | 1.3 | 1.7 | 1.5 | 1.3 | 1.2 |
EV/EBITDA | - | 26.9 | 20.9 | 17.6 | 21.2 | 18.3 | 16.3 | 14.9 |
EV/EBIT (adj.) | - | 28.8 | 23.4 | 21.1 | 24.3 | 20.5 | 18.3 | 16.6 |
EV/EBIT | - | 28.8 | 24.7 | 24.7 | 25.2 | 20.9 | 18.5 | 16.8 |
P/E (adj.) | - | 38.7 | 25.4 | 30.0 | 32.6 | 26.0 | 24.6 | 23.4 |
P/E | - | 38.7 | 27.0 | 43.7 | 34.3 | 26.6 | 24.9 | 23.6 |
P/B | 0.4 | 17.4 | 3.5 | 2.1 | 3.2 | 3.0 | 2.8 | 2.6 |
P/S | 2,556.9 | 3.5 | 2.5 | 1.4 | 1.8 | 1.6 | 1.5 | 1.4 |
Dividend yield | 0.8 % | 2.5 % | 1.3 % | 1.7 % | 2.0 % | 2.1 % | ||
Equity ratio | 55.4 % | 49.7 % | 69.6 % | 73.0 % | 71.7 % | 71.5 % | 71.4 % | 71.7 % |
Gearing ratio | -44.0 % | -21.7 % | 3.9 % | -3.0 % | -3.9 % | -10.1 % | -15.1 % | -19.4 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 65.3 | 88.1 | 87.8 | 280.4 | 59.2 | 78.4 | 104.0 | 103.7 | 345.2 |
EBITDA | 5.4 | 8.0 | 8.6 | 21.4 | 1.7 | 4.5 | 11.1 | 10.8 | 28.1 |
EBIT | 4.0 | 6.6 | 6.6 | 15.2 | 0.4 | 3.5 | 10.1 | 9.7 | 23.7 |
Profit before taxes | 3.3 | 5.2 | 4.8 | 10.7 | -0.5 | 2.3 | 9.4 | 9.3 | 20.6 |
Net income | 3.7 | 4.6 | 3.6 | 9.0 | -0.6 | 2.1 | 8.5 | 8.2 | 18.1 |
ShowingAll content types
NYAB AB: NYAB receives order for power line construction worth SEK 122.1 million
NYAB AB: NYAB-aktien premiärhandlas i Stockholm idag efter bolagsflytt till Sverige
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