NYAB
0.478 EUR +1.27%3,961 investors are following this company
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.
P/E (24e)
20.92
EV/EBIT (adj.) (24e)
14.64
P/B (24e)
1.77
Dividend yield-% (24e)
2.3 %
Target price
0.45 EUR
Recommendation
Reduce
Updated
28.2.2024
First North Finland
NYAB
Daily low / high price
0.432 / 0.478
EUR
Market cap
337.78M EUR
Turnover
4.97K EUR
Volume
11K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
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
Business review
08.05.2024
Interim report
14.08.2024
Business review
06.11.2024
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.
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 % |
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 % |
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 % |
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 |
ShowingAll content types
Extraordinary General Meeting seals NYAB's re-domiciliation
NYAB Plc: Resolutions of the Extraordinary General Meeting
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