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
26.02.2025
General meeting
15.04.2025
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 | 24.06.2024 | 110,038EUR |
| Johan Larsson | 20.06.2024 | 32,654EUR |
| Johan Larsson | 03.06.2024 | 1,693EUR |
| Johan Larsson | 31.05.2024 | 1,017EUR |
| Anders Berg | 30.05.2024 | 4,068EUR |
| Anders Berg | 23.05.2024 | 12,925EUR |
| Johan Larsson | 20.05.2024 | 2,577EUR |
| Johan Larsson | 17.05.2024 | 1,028EUR |
| Johan Larsson | 17.05.2024 | 1,071EUR |
| Johan Larsson | 17.05.2024 | 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's Interim Report January-September 2024: Doubled order backlog and strong profit improvement
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 Q3'24 preview: Growth picture for the coming years strengthened
NYAB involved in Uppsala Tramway project through joint venture
NYAB AB: Invitation to the presentation of NYAB's Q3 Interim Report
NYAB AB: NYAB and Azvi selected as the general contractor for the significant Uppsala Tramway project
NYAB AB: Nomination Committee for the Annual General Meeting 2025
NYAB AB: NYAB receives energy order of SEK 158 million
NYAB AB: NYAB signs multi-year framework agreements for energy projects
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: ABG Sundal Collier initiates coverage of NYAB
NYAB Q2'24: Market in Sweden continues to strengthen
NYAB, Audiocast, Q2'24
NYAB AB: NYAB extends collaboration with Luleå Municipality by two more years
NYAB AB's Interim Report January-June 2024: Improvement and development
