Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

NYAB

NYAB

Send subscription Close

Financials

EURm 2025 2026e 2027e
Sales 547 585 621
Sales growth (%) 58,2 7 6
EBITDA 37 45 47
EBITDA margin (%) 6,8 7,6 7,6
EBIT adj. 32 39 42
EBIT adj. margin (%) 5,9 6,7 6,7
Pretax profit 29 36 40
EPS 0,03 0,04 0,05
EPS adj. 0,03 0,04 0,05
EPS growth (%) 64,1 21,8 -100
DPS 0,01 0,02 0,02
EV/EBITDA (x) 9,8 8 7,2
EV/EBIT adj. (x) 11,3 9 8,2
P/E (x) 16,4 12,8 11,6
P/E adj. (x) 15,6 12,3 11,2
EV/sales (x) 0,67 0,61 0,55
FCF yield (%) -0,9 6,8 7,6
Le. adj. FCF yld. (%) -1,2 6,5 7,3
Dividend yield (%) 1,9 3 3,9
Net IB debt/EBITDA (x) 0 -0,3 -0,6
Le. adj. ND/EBITDA (x) -0,2 -0,5 -0,7
EURm 2025 2026e 2027e
Sales 547 585 621
COGS -434 -459 -487
Gross profit 113 126 134
Other operating items -76 -82 -87
EBITDA 37 45 47
Depreciation and amortisation -5 -5 -6
of which leasing depreciation 0 0 0
EBITA 32 39 42
EO Items 0 0 0
Impairment and PPA amortisation -2 -2 -2
EBIT 31 38 40
Net financial items -2 -2 0
Pretax profit 29 36 40
Tax -6 -7 -8
Net profit 23 29 32
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 23 29 32
EPS 0,03 0,04 0,05
EPS adj. 0,03 0,04 0,05
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) 21,4 20 20
Gross margin (%) 20,7 21,6 21,6
EBITDA margin (%) 6,8 7,6 7,6
EBITA margin (%) 5,9 6,7 6,7
EBIT margin (%) 5,7 6,4 6,4
Pre-tax margin (%) 5,2 6,2 6,4
Net margin (%) 4,1 4,9 5,1
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 58,2 7 6
EBITDA growth (%) 23,3 19 6
EBITA growth (%) 23,2 20,8 6
EBIT growth (%) 22,1 21,6 6,3
Net profit growth (%) 28,6 27,8 10,4
Profitability N/A N/A N/A
EPS growth (%) 64,1 21,8 -100
ROE (%) 11,2 13,2 13,5
ROE adj. (%) 12 13,9 14,2
ROCE (%) 14,6 16,2 16,5
ROCE adj. (%) 15,3 16,9 17,2
ROIC (%) 13,3 15 15,6
ROIC adj. (%) 13,3 15 15,6
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 37 45 47
EBITDA adj. margin (%) 6,8 7,6 7,6
EBITDA lease adj. 37 45 47
EBITDA lease adj. margin (%) 6,8 7,6 7,6
EBITA adj. 32 39 42
EBITA adj. margin (%) 5,9 6,7 6,7
EBIT adj. 32 39 42
EBIT adj. margin (%) 5,9 6,7 6,7
Pretax profit Adj. 30 38 41
Net profit Adj. 24 30 33
Net profit to shareholders adj. 24 30 33
Net adj. margin (%) 4,4 5,2 5,4
EURm 2025 2026e 2027e
EBITDA 37 45 47
Goodwill 139 139 139
Net financial items -2 -2 0
Other intangible assets 9 10 11
Paid tax -4 0 0
Tangible fixed assets 15 16 17
Non-cash items -2 -7 -8
Right-of-use asset 6 6 6
Cash flow before change in WC 29 36 39
Total other fixed assets 19 19 19
Change in working capital 1 -2 -2
Fixed assets 187 189 191
Operating cash flow 30 34 37
Inventories 15 16 17
Capex tangible fixed assets -4 -9 -9
Receivables 108 116 123
Capex intangible fixed assets 0 0 0
Other current assets 0 0 0
Acquisitions and Disposals -29 0 0
Cash and liquid assets 22 26 34
Free cash flow -3 25 28
Total assets 332 347 365
Dividend paid -7 -11 -14
Shareholders equity 209 227 244
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -1 -1 -1
Total equity 209 227 244
Other non-cash items -5 1 1
Long-term debt 9 -1 -1
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 6 6 6
Total other long-term liabilities 6 6 6
Short-term debt 5 5 0
Accounts payable 96 103 109
Other current liabilities 0 0 0
Total liabilities and equity 332 347 365
Net IB debt -2 -16 -29
Net IB debt excl. pension debt -2 -16 -29
Net IB debt excl. leasing -8 -21 -35
Capital employed 230 237 250
Capital invested 208 211 215
Working capital 26 28 30
Market cap. diluted (m) 370 370 370
Net IB debt adj. -2 -16 -29
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 368 355 341
Total assets turnover (%) 177,2 172,5 174,4
Working capital/sales (%) 4,3 4,7 4,7
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -0,8 -6,9 -11,9
Net debt / market cap (%) -0,5 -4,2 -7,9
Equity ratio (%) 63,1 65,5 67
Net IB debt adj. / equity (%) -0,8 -6,9 -11,9
Current ratio 1,43 1,46 1,59
EBITDA/net interest 16,4 27,4 208,8
Net IB debt/EBITDA (x) 0 -0,3 -0,6
Net IB debt/EBITDA lease adj. (x) -0,2 -0,5 -0,7
Interest coverage 10,5 21,1 87,8
EURm 2025 2026e 2027e
Shares outstanding adj. 707 707 707
Diluted shares adj. 707 707 707
EPS 0,03 0,04 0,05
Dividend per share 0,01 0,02 0,02
EPS adj. 0,03 0,04 0,05
BVPS 0,3 0,32 0,35
BVPS adj. 0,09 0,11 0,13
Net IB debt/share 0 -0,02 -0,04
Share price 5,74 5,74 5,74
Market cap. (m) 370 370 370
P/E (x) 16,4 12,8 11,6
EV/sales (x) 0,7 0,6 0,5
EV/EBITDA (x) 9,8 8 7,2
EV/EBITA (x) 11,3 9 8,2
EV/EBIT (x) 11,9 9,4 8,5
Dividend yield (%) 1,9 3 3,9
FCF yield (%) -0,9 6,8 7,6
Le. adj. FCF yld. (%) -1,2 6,5 7,3
P/BVPS (x) 1,77 1,63 1,51
P/BVPS adj. (x) 5,23 4,19 3,5
P/E adj. (x) 15,6 12,3 11,2
EV/EBITDA adj. (x) 9,8 8 7,2
EV/EBITA adj. (x) 11,3 9 8,2
EV/EBIT adj. (x) 11,3 9 8,2
EV/CE (x) 1,6 1,5 1,4
Investment ratios N/A N/A N/A
Capex/sales (%) 0,7 1,5 1,5
Capex/depreciation 0,8 1,7 1,7
Capex tangibles / tangible fixed assets 27,2 55,9 54,9
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intang / def. intang N/A N/A N/A
Depreciation on tangibles / tangibles 33,6 33,4 32,8

Key Figure Counter

It is not always easy to generate comparative valuations. Therefore, in order to make it easier for you as an investor, we have created this key figure calculator. Enter share price in the field below and then select the year in which you want to retrieve the financial data.

Update

P/E

Learn more

A common valuation multiple, the share price is divided by earnings per share.

P/E ratio stands for Price and Earnings. By dividing a company's market cap to its earnings, investors get a key ratio which they are able to compare between different companies. The ratio can either be calculated on historical or forward-looking numbers. 

It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.

114,8

EV/EBIT

Learn more

EV stands for Enterprise Value and is calculated as a company's markets cap in addition to its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. 

EBIT is the Earnings Before Interest and Taxes which is the operating income. This result, in comparison to the P/E ratio, is not affected by any financial items.

(
)
100,7

EV/Sales

Learn more

EV stands for Enterprise Value and is calculated as a company's market cap adjusted for its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. S is the company's total sales.

(
)
6,5

P/BVPS

Learn more

P/B stands for Price to Book, which is used to compare a share's market cap to its book value. A P/B ratio that is below one is considered to be valued below its assets.

Companies with high return on equity are usually associated with high P/B ratios, and vice versa. 

 

(
)
16,6