Valuation NYAB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 10:30:00 16/03/2026 pm IST			5-day change	1st Jan Change
5.830 ^SEK	-0.68%		-1.01%	-2.65%

13/03	Nyab board member Johan Nilsson purchases shares worth SEK 0.2 million	FW
11/03	Nyab board member Kim Wiio buys shares for SEK 0.3 million	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027
Capitalization ¹	308.1	384.5	384.5	-
Change	-	24.77%	0%	-
Enterprise Value (EV) ¹	291.5	374.4	349.6	330.8
Change	-	28.42%	-6.62%	-5.38%
P/E ratio	22.3x	19x	13.8x	12.3x
PBR	1.64x	1.84x	1.7x	1.56x
PEG	-	0.5x	0.5x	1x
Capitalization / Revenue	0.89x	0.73x	0.64x	0.59x
EV / Revenue	0.84x	0.68x	0.58x	0.51x
EV / EBITDA	9.61x	10.3x	7.79x	6.76x
EV / EBIT	11.5x	12.5x	8.97x	7.72x
EV / FCF	13x	139x	12x	10.6x
FCF Yield	7.72%	0.72%	8.35%	9.43%
Dividend per Share ³	0.1116	0.111	0.159	0.212
Rate of return	2.24%	1.89%	2.71%	3.61%
EPS ³	0.2227	0.3166	0.424	0.477
Distribution rate	50.1%	33.4%	37.5%	44.4%
Net sales ¹	345.9	547	600.6	646.3
EBITDA ¹	30.33	37.16	44.9	48.9
EBIT ¹	25.35	30.64	38.95	42.85
Net income ¹	16.75	21.32	29.15	32.75
Net Debt ¹	-16.62	-10.1	-34.9	-53.7
Reference price ³	4.970	5.870	5.870	5.870
Nbr of stocks (in thousands)	7,10,505	7,11,739	7,11,739	-
Announcement Date	26/02/25	12/02/26	-	-

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	17.65x	0.69x	10.39x	1.89%	44Cr
CADELER A/S	6.88x	5.35x	7.9x	-.--%	217.75Cr
SHANGHAI NENGHUI TECHNOLOGY CO.,LTD.	54.43x	-	-	-	68Cr
WEST HOLDINGS CORPORATION	9.58x	2.3x	9.75x	3.74%	46Cr
STERLING AND WILSON RENEWABLE ENERGY LIMITED	-41.28x	-	-	-	43Cr
Average	9.45x	2.78x	9.35x	1.88%	83.83Cr
Weighted average by Cap.	11.11x	4.22x	8.54x	0.84%