Valuation NYAB

Stocks

Delayed Nasdaq Stockholm 08:31:14 2026-08-19 EDT			5-day change	1st Jan Change
6.750 ^SEK	+1.50%		+7.78%	+10.28%

08-18	ABG brokers about 0.5 percent of the capital in Nyab internally	FW
08-17	Nyab board member Johan Nilsson increases his shareholding	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	308.1	397	428.9	-	-
Change	-	28.82%	8.03%	-	-
Enterprise Value (EV) ¹	291.5	381.5	390.8	369.7	341.9
Change	-	30.87%	2.44%	-5.41%	-7.53%
P/E	22.3x	19x	12.1x	11.3x	11.3x
PBR	1.64x	1.9x	1.83x	1.66x	1.47x
PEG	-	0.5x	0.2x	1.7x	195.53x
Capitalization / Revenue	0.89x	0.73x	0.7x	0.65x	0.61x
EV / Revenue	0.84x	0.7x	0.64x	0.56x	0.49x
EV / EBITDA	9.61x	10.3x	8.25x	6.94x	6.1x
EV / EBIT	11.5x	12.4x	9.67x	8.07x	6.96x
EV / FCF	13x	32.6x	12.7x	11.2x	9.68x
FCF Yield	7.72%	3.07%	7.85%	8.96%	10.3%
Dividend per Share ³	0.1116	0.1484	0.184	0.2207	0.287
Rate of return	2.24%	2.46%	2.77%	3.32%	4.32%
EPS ³	0.2227	0.3166	0.5517	0.5883	0.5887
Distribution rate	50.1%	46.9%	33.4%	37.5%	48.8%
Net sales ¹	345.9	547	610.6	663	701
EBITDA ¹	30.33	37.16	47.37	53.27	56.07
EBIT ¹	25.35	30.64	40.43	45.83	49.1
Net income ¹	16.75	21.32	33.63	37.9	40.5
Net Debt ¹	-16.62	-15.45	-38.03	-59.17	-87
Reference price ³	4.970	6.030	6.650	6.650	6.650
Nbr of stocks (in thousands)	710,505	711,739	711,739	-	-
Announcement Date	2/26/25	2/12/26	-	-	-

¹SEK in Million²EUR in Million³SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NYAB	12.05x	0.64x	8.25x	2.77%	497M
CADELER A/S	8.3x	3.82x	7.47x	5.73%	2.26B
FRIEDRICH VORWERK GROUP SE	12.03x	1.34x	5.2x	2.1%	1.56B
THYSSENKRUPP NUCERA AG & CO. KGAA	-16.14x	0.81x	-4.81x	-.--%	1.14B
WEST HOLDINGS CORPORATION	14.21x	2.93x	11.91x	2.55%	681M
MN HOLDINGS	24.33x	2.3x	14.63x	0.04%	562M
Average	9.13x	1.97x	7.11x	2.2%	1.12B
Weighted average by Cap.	7.23x	2.28x	5.96x	2.89%