Valuation NYAB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-02 EDT			5-day change	1st Jan Change
7.760 ^SEK	+1.31%		+1.17%	+28.69%

09-24	One stock has so far today posted a new 52-week high on the Stockholm Stock Exchange	FW
09-23	Stockholm stocks were tempered by higher rates and rising oil prices, the OMXS30 index fell 0.6 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	308.1	397	489	-	-
Change	-	28.82%	23.18%	-	-
Enterprise Value (EV) ¹	291.5	381.5	449.4	426.2	402
Change	-	30.87%	17.81%	-5.16%	-5.69%
P/E	22.3x	19x	14.1x	12.8x	12.8x
PBR	1.64x	1.9x	2.13x	1.93x	1.71x
PEG	-	0.5x	0.2x	1.28x	-
Capitalization / Revenue	0.89x	0.73x	0.8x	0.73x	0.69x
EV / Revenue	0.84x	0.7x	0.73x	0.64x	0.57x
EV / EBITDA	9.61x	10.3x	9.45x	7.98x	7.1x
EV / EBIT	11.5x	12.4x	11x	9.22x	8.05x
EV / FCF	13x	32.6x	14.3x	12.5x	11x
FCF Yield	7.72%	3.07%	7.01%	8.02%	9.08%
Dividend per Share ³	0.1116	0.1484	0.1655	0.2205	0.265
Rate of return	2.24%	2.46%	2.13%	2.84%	3.41%
EPS ³	0.2227	0.3166	0.5515	0.6065	0.6065
Distribution rate	50.1%	46.9%	30%	36.4%	43.7%
Net sales ¹	345.9	547	614.4	668	708.6
EBITDA ¹	30.33	37.16	47.55	53.4	56.6
EBIT ¹	25.35	30.64	40.7	46.25	49.95
Net income ¹	16.75	21.32	33.85	38.35	41.35
Net Debt ¹	-16.62	-15.45	-39.55	-62.75	-87
Reference price ³	4.970	6.030	7.760	7.760	7.760
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	14.07x	0.73x	9.45x	2.13%	550M
QUANTA SERVICES, INC.	58.37x	2.69x	25.68x	0.06%	102B
VINCI	11.76x	1.02x	5.57x	4.97%	66.61B
COMFORT SYSTEMS USA, INC.	35.58x	4.48x	24.33x	0.19%	60.72B
LARSEN & TOUBRO LIMITED	24.84x	1.93x	18.95x	1.19%	52.74B
FERROVIAL N.V.	49.38x	3.96x	25.08x	1.96%	38.53B
EMCOR GROUP, INC.	24.02x	1.64x	15.14x	0.19%	34.7B
HOCHTIEF AG	27.92x	0.7x	11.55x	2.21%	34.5B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.53x	0.44x	7.03x	2.74%	29.63B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	27.35x	1.79x	14.87x	2.13%	44.64B
Weighted average by Cap.	32.93x	2.18x	17.30x	1.8%