NYAB
4.87
SEK
-6.35 %
NYAB
First North Stockholm
Multi
Energy
3,964 following
-6.35%
-17.88%
-27.85%
-36.65%
-21.9%
-14.78%
-6.42%
-13.92%
-87.55%
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)
16.18
EV/EBIT (adj.) (24e)
11.58
P/B (24e)
1.57
Dividend yield-% (24e)
2.38 %
Target price
6.80 SEK
Recommendation
Buy
Updated
2.12.2024
First North Stockholm
NYAB
Daily low / high price
4.7 / 5.2
SEK
Market cap
3.47B SEK
Turnover
10.31M SEK
Volume
2.1M
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 % |
| Laisdalen Konsult, AB | 5.3 % | 5.3 % |
| PM Ruukki Oy | 3.8 % | 3.8 % |
| Mininvest Oy | 3.4 % | 3.4 % |
| Capiloa Oy | 3.3 % | 3.3 % |
| 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 | 493.5 | 539.4 | 574.4 |
| growth-% | 3,292,720.0 % | 92.3 % | 10.7 % | 17.6 % | 49.6 % | 9.3 % | 6.5 % | |
| EBITDA | 16.7 | 30.4 | 21.4 | 27.7 | 37.8 | 41.3 | 44.2 | |
| EBIT (adj.) | 15.6 | 27.2 | 17.8 | 23.8 | 33.2 | 36.4 | 38.9 | |
| EBIT | 15.6 | 25.7 | 15.2 | 22.9 | 32.7 | 36.1 | 38.8 | |
| Profit before taxes | 15.6 | 25.3 | 10.7 | 18.4 | 29.4 | 33.8 | 37.7 | |
| Net income | 11.8 | 23.3 | 9.0 | 15.3 | 23.8 | 27.2 | 30.2 | |
| EPS (adj.) | 0.03 | 0.04 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | |
| growth-% | 23.3 % | -46.8 % | 39.5 % | 31.2 % | 12.9 % | 10.3 % | ||
| Dividend | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
| Dividend ratio | 21.2 % | 109.3 % | 46.5 % | 44.9 % | 47.2 % | 49.6 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 12.7 % | 12.0 % | 7.6 % | 8.4 % | 7.7 % | 7.6 % | 7.7 % | |
| EBIT-% (adj.) | 11.9 % | 10.7 % | 6.4 % | 7.2 % | 6.7 % | 6.7 % | 6.8 % | |
| EBIT-% | 11.8 % | 10.2 % | 5.4 % | 7.0 % | 6.6 % | 6.7 % | 6.8 % | |
| ROE | 47.0 % | 22.6 % | 4.9 % | 8.2 % | 12.0 % | 12.6 % | 13.0 % | |
| ROI | 51.7 % | 22.2 % | 6.6 % | 10.9 % | 14.3 % | 14.7 % | 15.6 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 0.51 | 0.85 | 0.87 | 0.55 | 0.42 | 0.42 | 0.42 | 0.42 |
| 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 | 300.0 | 300.0 | 300.0 | 300.0 |
| Enterprise value | -1.7 | 346.3 | 622.2 | 368.6 | 276.2 | 291.3 | 278.3 | 263.0 |
| EV/S | - | 2.6 | 2.5 | 1.3 | 0.8 | 0.6 | 0.5 | 0.5 |
| EV/EBITDA | - | 20.7 | 20.5 | 17.2 | 10.0 | 7.7 | 6.7 | 6.0 |
| EV/EBIT (adj.) | - | 22.2 | 22.9 | 20.7 | 11.6 | 8.8 | 7.6 | 6.8 |
| EV/EBIT | - | 22.2 | 24.2 | 24.3 | 12.0 | 8.9 | 7.7 | 6.8 |
| P/E (adj.) | - | 29.9 | 24.8 | 29.5 | 16.2 | 12.3 | 10.9 | 9.9 |
| P/E | - | 29.9 | 26.4 | 43.0 | 19.6 | 12.6 | 11.0 | 9.9 |
| P/B | 0.4 | 13.5 | 3.4 | 2.1 | 1.6 | 1.4 | 1.3 | 1.2 |
| P/S | 2,556.9 | 2.7 | 2.4 | 1.4 | 0.9 | 0.6 | 0.6 | 0.5 |
| Dividend yield | 0.8 % | 2.6 % | 2.4 % | 3.6 % | 4.3 % | 5.0 % | ||
| Equity ratio | 55.4 % | 49.7 % | 69.6 % | 73.0 % | 73.2 % | 63.6 % | 65.7 % | 67.5 % |
| Gearing ratio | -44.0 % | -21.7 % | 3.9 % | -3.0 % | -3.7 % | 3.9 % | -2.2 % | -8.4 % |
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 | 94.3 | 114.7 |
| EBITDA | 8.6 | 21.4 | 1.7 | 4.9 | 10.1 | 11.0 | 27.7 | 3.6 | 7.1 |
| EBIT | 6.6 | 15.2 | 0.4 | 3.8 | 8.9 | 9.8 | 22.9 | 2.3 | 5.8 |
| Profit before taxes | 4.8 | 10.7 | -0.5 | 1.5 | 8.1 | 9.2 | 18.4 | 1.4 | 4.9 |
| Net income | 3.6 | 9.0 | -0.6 | 1.4 | 6.7 | 7.8 | 15.3 | 1.2 | 4.0 |
ShowingAll content types
NYAB, Avanza Börsdag, Investor Day, 2024
Avanza Börsdag - 28 Nov 2024
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
NYAB: Uppsala Municipality withdrew the original decision on the tramway project
NYAB AB: Uppsala Municipality withdraws the award for the Uppsala Tramway project
NYAB AB: Uppsala kommun återkallar tilldelningen för Uppsala spårvägsprojekt
NYAB expands geographically by acquiring businesses from Dovre Group
NYAB AB: NYAB strengthens its position and expands into Norway and other regions globally by acquiring businesses from Dovre Group Plc
NYAB AB: NYAB stärker sin position och expanderar till Norge och andra regioner globalt genom att förvärva verksamheter från Dovre Group Plc
NYAB: Signing of Uppsala Tramway contract delayed
NYAB Q3’24: Continued growth ahead
NYAB AB: Signing of the Uppsala Tramway project delayed
NYAB AB: Kontraktssigneringen för Uppsala Spårvägsprojektet försenas
NYAB AB: NYAB appoints Klas Rewelj as Group CFO and member of the Executive Management Team
NYAB AB: NYAB utser Klas Rewelj till koncernens CFO och medlem av koncernledningen
NYAB Q3'24: Well positioned for future growth
NYAB Q3´24: Strong order backlog
