NYAB
0.478 EUR +0.42%NYAB is active in the energy sector. The company's operations are focused on energy, infrastructure, and industrial construction, as well as associated project management in renewable energy. Special focus is placed on wind turbines. In addition to the main business, alternative energy solutions and associated services are offered. The company's customers are found, for example, in industry and the public sector. The largest business operations are found in the Nordic market.
Log in to see the recommendation and risk by Inderes
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
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 | 05.04.2024 | 7,840EUR |
Johan Larsson | 04.04.2024 | 8,761EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 0.0 | 131.7 | 253.3 | 280.4 | 328.4 | 371.1 | 404.5 | 432.8 |
growth-% | 3,292,720.0 % | 92.3 % | 10.7 % | 17.1 % | 13.0 % | 9.0 % | 7.0 % | |
EBITDA | 16.7 | 30.4 | 21.4 | 25.4 | 29.3 | 33.4 | 35.7 | |
EBIT (adj.) | 15.6 | 27.2 | 17.8 | 21.8 | 25.8 | 29.6 | 31.8 | |
EBIT | 15.6 | 25.7 | 15.2 | 20.8 | 25.2 | 29.3 | 31.5 | |
Profit before taxes | 15.6 | 25.3 | 10.7 | 16.9 | 23.4 | 27.8 | 30.9 | |
Net income | 11.8 | 23.3 | 9.0 | 15.2 | 21.0 | 23.6 | 24.6 | |
EPS (adj.) | 0.03 | 0.04 | 0.02 | 0.02 | 0.03 | 0.03 | 0.04 | |
growth-% | 23.3 % | -46.8 % | 22.5 % | 33.2 % | 10.9 % | 4.5 % | ||
Dividend | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
Dividend ratio | 21.2 % | 109.3 % | 51.1 % | 50.5 % | 51.0 % | 51.6 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 12.7 % | 12.0 % | 7.6 % | 7.7 % | 7.9 % | 8.2 % | 8.2 % | |
EBIT-% (adj.) | 11.9 % | 10.7 % | 6.4 % | 6.6 % | 6.9 % | 7.3 % | 7.4 % | |
EBIT-% | 11.8 % | 10.2 % | 5.4 % | 6.3 % | 6.8 % | 7.2 % | 7.3 % | |
ROE | 47.0 % | 22.6 % | 4.9 % | 8.1 % | 10.6 % | 11.2 % | 11.0 % | |
ROI | 51.7 % | 22.2 % | 6.6 % | 9.5 % | 11.6 % | 12.9 % | 13.4 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 0.46 | 1.00 | 0.87 | 0.55 | 0.48 | 0.48 | 0.48 | 0.48 |
Shares | 20.1 | 414.2 | 706.7 | 706.7 | 706.7 | 706.7 | 706.7 | 706.7 |
Market cap | 9.2 | 412.6 | 616.2 | 388.7 | 337.8 | 337.8 | 337.8 | 337.8 |
Enterprise value | -2.7 | 406.8 | 623.6 | 368.6 | 318.4 | 309.7 | 300.4 | 291.0 |
EV/S | - | 3.1 | 2.5 | 1.3 | 1.0 | 0.8 | 0.7 | 0.7 |
EV/EBITDA | - | 24.3 | 20.5 | 17.2 | 12.6 | 10.6 | 9.0 | 8.2 |
EV/EBIT (adj.) | - | 26.1 | 22.9 | 20.7 | 14.6 | 12.0 | 10.2 | 9.1 |
EV/EBIT | - | 26.1 | 24.2 | 24.3 | 15.3 | 12.3 | 10.3 | 9.2 |
P/E (adj.) | - | 35.0 | 24.9 | 29.5 | 20.9 | 15.7 | 14.2 | 13.5 |
P/E | - | 35.0 | 26.4 | 43.0 | 22.2 | 16.1 | 14.3 | 13.7 |
P/B | 0.4 | 15.8 | 3.4 | 2.1 | 1.8 | 1.7 | 1.6 | 1.5 |
P/S | 2,296.2 | 3.1 | 2.4 | 1.4 | 1.0 | 0.9 | 0.8 | 0.8 |
Dividend yield | 0.8 % | 2.6 % | 2.3 % | 3.1 % | 3.6 % | 3.8 % | ||
Equity ratio | 55.4 % | 49.7 % | 69.6 % | 73.0 % | 68.4 % | 67.7 % | 67.5 % | 67.6 % |
Gearing ratio | -44.0 % | -21.7 % | 3.9 % | -3.0 % | -2.6 % | -6.7 % | -10.6 % | -14.1 % |
Login required
This content is only available for logged in users
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 39.2 | 65.3 | 88.1 | 87.8 | 280.4 | 46.6 | 77.7 | 102.2 | 101.9 |
EBITDA | -0.6 | 5.4 | 8.0 | 8.6 | 21.4 | -0.3 | 4.2 | 10.9 | 10.5 |
EBIT | -2.1 | 4.0 | 6.6 | 6.6 | 15.2 | -1.7 | 3.2 | 9.9 | 9.5 |
Profit before taxes | -2.6 | 3.3 | 5.2 | 4.8 | 10.7 | -3.4 | 2.1 | 9.2 | 9.0 |
Net income | -2.8 | 3.7 | 4.6 | 3.6 | 9.0 | -2.9 | 1.9 | 8.3 | 7.9 |
Login required
This content is only available for logged in users
NYAB, Webcast, Q1, 2024
Extraordinary General Meeting seals NYAB's re-domiciliation
Join Inderes community
Don't miss out - create an account and get all the possible benefits