NYAB
5.88 SEK +2.44%3,975 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 (adj.) (24e)
18.77
EV/EBIT (adj.) (24e)
13.86
P/B (24e)
1.92
Dividend yield-% (24e)
2.32 %
Target price
6.80 SEK
Recommendation
Reduce
Updated
15.8.2024
First North Stockholm
NYAB
Daily low / high price
5.73 / 5.94
SEK
Market cap
4.19B SEK
Turnover
425.32K SEK
Volume
73K
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
2024-11-06
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 % |
| Mitteo Holding AB | 2.7 % | 2.7 % |
| Granljung 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 | 343.8 | 393.6 | 433.0 | 463.3 |
| growth-% | 3,292,720.0 % | 92.3 % | 10.7 % | 22.6 % | 14.5 % | 10.0 % | 7.0 % | |
| EBITDA | 16.7 | 30.4 | 21.4 | 28.5 | 32.2 | 35.6 | 38.6 | |
| EBIT (adj.) | 15.6 | 27.2 | 17.8 | 24.9 | 28.7 | 31.8 | 34.7 | |
| EBIT | 15.6 | 25.7 | 15.2 | 24.0 | 28.2 | 31.5 | 34.4 | |
| Profit before taxes | 15.6 | 25.3 | 10.7 | 19.6 | 26.3 | 30.0 | 33.9 | |
| Net income | 11.8 | 23.3 | 9.0 | 16.7 | 22.8 | 25.2 | 27.9 | |
| EPS (adj.) | 0.03 | 0.04 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | |
| growth-% | 23.3 % | -46.8 % | 47.5 % | 18.9 % | 9.3 % | 10.5 % | ||
| Dividend | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
| Dividend ratio | 21.2 % | 109.3 % | 51.2 % | 50.0 % | 50.9 % | 48.6 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 12.7 % | 12.0 % | 7.6 % | 8.3 % | 8.2 % | 8.2 % | 8.3 % | |
| EBIT-% (adj.) | 11.9 % | 10.7 % | 6.4 % | 7.2 % | 7.3 % | 7.4 % | 7.5 % | |
| EBIT-% | 11.8 % | 10.2 % | 5.4 % | 7.0 % | 7.2 % | 7.3 % | 7.4 % | |
| ROE | 47.0 % | 22.6 % | 4.9 % | 8.9 % | 11.4 % | 11.8 % | 12.2 % | |
| ROI | 51.7 % | 22.2 % | 6.6 % | 11.4 % | 12.9 % | 13.7 % | 14.3 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 0.51 | 0.85 | 0.87 | 0.55 | 0.52 | 0.52 | 0.52 | 0.52 |
| 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 | 368.3 | 368.3 | 368.3 | 368.3 |
| Enterprise value | -1.7 | 346.3 | 622.2 | 368.6 | 345.1 | 333.2 | 321.5 | 308.2 |
| EV/S | - | 2.6 | 2.5 | 1.3 | 1.0 | 0.8 | 0.7 | 0.7 |
| EV/EBITDA | - | 20.7 | 20.5 | 17.2 | 12.1 | 10.4 | 9.0 | 8.0 |
| EV/EBIT (adj.) | - | 22.2 | 22.9 | 20.7 | 13.9 | 11.6 | 10.1 | 8.9 |
| EV/EBIT | - | 22.2 | 24.2 | 24.3 | 14.4 | 11.8 | 10.2 | 9.0 |
| P/E (adj.) | - | 29.9 | 24.8 | 29.5 | 18.8 | 15.8 | 14.4 | 13.1 |
| P/E | - | 29.9 | 26.4 | 43.0 | 22.0 | 16.2 | 14.6 | 13.2 |
| P/B | 0.4 | 13.5 | 3.4 | 2.1 | 1.9 | 1.8 | 1.7 | 1.6 |
| P/S | 2,556.9 | 2.7 | 2.4 | 1.4 | 1.1 | 0.9 | 0.9 | 0.8 |
| Dividend yield | 0.8 % | 2.6 % | 2.3 % | 3.1 % | 3.5 % | 3.7 % | ||
| Equity ratio | 55.4 % | 49.7 % | 69.6 % | 73.0 % | 71.7 % | 71.1 % | 70.8 % | 71.2 % |
| Gearing ratio | -44.0 % | -21.7 % | 3.9 % | -3.0 % | -3.3 % | -8.8 % | -13.6 % | -18.4 % |
Quarter data
| Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 88.1 | 87.8 | 280.4 | 59.2 | 76.1 | 104.4 | 104.1 | 343.8 | |
| EBITDA | 8.0 | 8.6 | 21.4 | 1.7 | 4.9 | 11.2 | 10.7 | 28.5 | |
| EBIT | 6.6 | 6.6 | 15.2 | 0.4 | 3.8 | 10.1 | 9.7 | 24.0 | |
| Profit before taxes | 5.2 | 4.8 | 10.7 | -0.5 | 1.5 | 9.3 | 9.2 | 19.6 | |
| Net income | 4.6 | 3.6 | 9.0 | -0.6 | 1.4 | 8.1 | 7.8 | 16.7 |
ShowingAll content types
NYAB AB: NYAB tecknar fleråriga ramavtal för energientreprenader
NYAB AB: NYAB utser Mårten Beijar till HR-direktör och medlem av koncernledningen
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 AB: NYAB appoints Mårten Beijar as HR Director and member of the Executive Management Team
NYAB AB: Chief Financial Officer Aku Väliaho leaves NYAB
NYAB AB: Chief Financial Officer Aku Väliaho lämnar NYAB
NYAB AB: ABG Sundal Collier inleder bevakning av NYAB
NYAB AB: ABG Sundal Collier initiates coverage of NYAB
NYAB Q2'24: Market in Sweden continues to strengthen
NYAB Q2'24: Strong demand in Sweden
NYAB, Audiocast, Q2'24
NYAB AB: NYAB förlänger samarbetet med Luleå kommun med ytterligare två år
NYAB AB: NYAB extends collaboration with Luleå Municipality by two more years
NYAB AB's Interim Report January-June 2024: Improvement and development
NYAB AB delårsrapport januari-juni 2024: Förbättring och utveckling
