NYAB
9,9 SEK -1%3.980 investorer følger denne virksomhed
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)
24,27
P/B (24e)
3,21
Udbytteafkast, % (24e)
1,26 %
Kursmål
6.20 SEK
Anbefaling
Akkumulér
Opdateret
27.6.2024
First North Stockholm
NYAB
Daglig lav / høj pris
9,45 / 10,48
SEK
Markedsværdi
7,06 mia. SEK
Aktieomsætning
492,94 t SEK
Volumen
50 t
Business risk
Valuation risk
Current
Previous
Seneste analyser
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 Aapeli Pursimo](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Aapeli_Pursimo.jpg)
Aapeli Pursimo
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
14.08.2024
Delårsrapport
06.11.2024
Større aktionærerKilde: Millistream Market Data AB
Ejer | Kapital | Stemmer |
---|---|---|
Citibank Europe Plc | 47,8 % | 47,8 % |
Nordea Bank Abp | 16,5 % | 16,5 % |
Premium
This content is for our Premium customers only.
Insider transaktioner
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.
Resultatopgørelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 0,0 | 131,7 | 253,3 | 280,4 | 345,2 | 390,0 | 425,2 | 454,9 |
vækst-% | 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 | |
Overskud før skat | 15,6 | 25,3 | 10,7 | 20,6 | 26,0 | 29,4 | 32,8 | |
Netto indkomst | 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 | |
vækst-% | 23,3 % | -46,8 % | 43,2 % | 25,4 % | 5,8 % | 5,3 % | ||
Udbytte | 0,00 | 0,00 | 0,01 | 0,01 | 0,01 | 0,02 | 0,02 | 0,02 |
Udbytte ratio | 21,2 % | 109,3 % | 43,2 % | 45,8 % | 48,5 % | 48,8 % |
Lønsomhed og afkast på kapital
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 % |
Værdiansættelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Aktiekurs (EUR) | 0,51 | 1,10 | 0,89 | 0,56 | 0,87 | 0,87 | 0,87 | 0,87 |
Aktier | 20,1 | 414,2 | 706,7 | 706,7 | 713,0 | 713,0 | 713,0 | 713,0 |
Markedsværdi | 10,2 | 455,7 | 628,9 | 395,7 | 621,2 | 621,2 | 621,2 | 621,2 |
Enterprise value | -1,7 | 449,9 | 636,3 | 375,7 | 596,8 | 583,3 | 570,7 | 558,3 |
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 | 23,3 |
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 |
Udbytteprocent | 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 % |
Kvartalsdata
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 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 |
Overskud før skat | 3,3 | 5,2 | 4,8 | 10,7 | -0,5 | 2,3 | 9,4 | 9,3 | 20,6 |
Netto indkomst | 3,7 | 4,6 | 3,6 | 9,0 | -0,6 | 2,1 | 8,5 | 8,2 | 18,1 |
ViserAlle indholdstyper
NYAB AB: NYAB share traded from today in Stockholm after company's move to Sweden
![NYAB, Bolagspresentation, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/fec5f500-7869-4c1c-9995-537ca5779c98.png)
NYAB, Bolagspresentation, 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 trading begins today in Sweden
NYAB has completed the re-domiciliation and transfers listing to Sweden
NYAB Oyj - Managers' Transactions
NYAB's domicile and listing will be transferred at the end of June
NYAB receives relevant approvals and completes the re-domiciliation and transfer of listing to Sweden
Change in NYAB Plc’s holding of treasury shares
NYAB signs an infrastructure contract worth approximately SEK 319 million
NYAB Oyj - Managers' Transactions
NYAB decided on a share issue to complete the acquisition of Dyk & Anläggning Stockholm AB
NYAB Oyj - Managers' Transactions
NYAB Plc: Notice pursuant to the Finnish Securities Markets Act, Chapter 9, Section 10
NYAB Oyj: NYAB completes Ekerövägen, contract signed with Swedish Transport Administration worth 150-200 MSEK
NYAB Plc: Notice pursuant to the Finnish Securities Markets Act, Chapter 9, Section 10
NYAB Oyj - Managers' Transactions
NYAB Plc: Notice pursuant to the Finnish Securities Markets Act, Chapter 9, Section 10
NYAB Plc: Notice pursuant to the Finnish Securities Markets Act, Chapter 9, Section 10
![NYAB, Investor Day, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/f472dd7a-8e3f-415e-ae4f-dd5dc9c7ac85.png)