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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

NYAB

NYAB

NYAB is an infrastructure company based in northern Sweden (HQ in Luleå). Typical projects include construction of roads, bridges, railways and power lines. NYAB primarily acts as a main contractor focusing on project design and management in close collaboration with the customers while it outsources most of the construction work. The business is thus asset-light (~70% of workforce are white-collar, 85% of costs are variable), supporting its industry-leading profitability. Its biggest customer is Svenska Kraftnät, which plans to 3x its grid investments coming years. NYAB target sales CAGR and EBIT margins exceeding 10% and 7.5%.

The key concern for NYAB is managing the risks taken in projects: earnings risk being burdened by write downs if projects unexpectedly grow in scope and/or complexity, leading to higher costs. There are also general risks of margin contractions in strong markets, if subcontractors raise prices faster than expected. Other risks include (but are not limited to) those associated with M&A execution, a softer construction market, financial leverage, below-expectation performance in acquired units post-acquisition, overall cost inflation, and employee retention.

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

Equity research

Read earlier research

Media

NYAB - Company presentation with CFO Klas Rewelj & VP Corporate Affairs Erik Petersen
NYAB - Fireside chat with CEO Johan Larsson

Main shareholders -

Main shareholders Share capital % Voting shares % Verified
Holding Investment Förvaltning i Luleå AB 35.0 % 35.0 % 26 Nov 2025
Säthergrens Entreprenad AB 10.5 % 10.5 % 26 Nov 2025
Jukka Juola 9.4 % 9.4 % 30 Sep 2025
Swedia Capital 6.3 % 6.3 % 10 Nov 2025
Fredrik Karkiainen 3.9 % 3.9 % 26 Nov 2025
Capiloa Oy 3.5 % 3.5 % 30 Sep 2025
Kim Wiio 3.4 % 3.4 % 10 Nov 2025
Mitteo Holding AB 2.7 % 2.7 % 26 Nov 2025
Mikael Sidér 1.9 % 1.9 % 26 Nov 2025
Magnus Granljung 1.8 % 1.8 % 26 Nov 2025
Source: Holdings by Modular Finance AB