Stock NORB B NORDISK BERGTEKNIK AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nordisk Bergteknik AB

Equities

NORB B

SE0015812128

Construction & Engineering

Market Closed - Nasdaq Stockholm
Other stock markets
 11:18:42 2024-04-26 am EDT 		5-day change 1st Jan Change
16 SEK +0.13% Intraday chart for Nordisk Bergteknik AB +0.25% -15.79%
Apr. 15 Nordisk Bergteknik Signs Several New Orders Related to Wind Farm Projects Worth About SEK 140 Million CI
Feb. 13 Nordisk Bergteknik AB Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 2,241 1,422 1,088 915.8 - -
Enterprise Value (EV) 1 2,667 2,697 2,646 2,382 2,330 2,267
P/E ratio 32.4 x 9.31 x 26.8 x 11.5 x 7.74 x 7.81 x
Yield - 4.02% - 3.26% 4.8% 5.12%
Capitalization / Revenue 1.17 x 0.42 x 0.31 x 0.25 x 0.24 x 0.23 x
EV / Revenue 1.39 x 0.79 x 0.75 x 0.65 x 0.61 x 0.57 x
EV / EBITDA 10.1 x 5.54 x 5.95 x 4.96 x 4.44 x 4.44 x
EV / FCF -93.9 x 8,989 x 52.8 x 20.9 x 20.8 x 18.1 x
FCF Yield -1.06% 0.01% 1.89% 4.79% 4.81% 5.51%
Price to Book 2.37 x 1.17 x 0.89 x 0.71 x 0.67 x 0.64 x
Nbr of stocks (in thousands) 54,065 57,238 57,238 57,238 - -
Reference price 2 41.45 24.85 19.00 16.00 16.00 16.00
Announcement Date 2/17/22 2/16/23 2/13/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 1,918 3,402 3,526 3,666 3,839 3,972
EBITDA 1 - 264.8 486.8 444.5 480.5 524.6 510.5
EBIT 1 - 134.1 244.3 173.1 184.9 231.3 224.3
Operating Margin - 6.99% 7.18% 4.91% 5.04% 6.03% 5.65%
Earnings before Tax (EBT) 1 - 67.5 184.6 54.6 100.3 149.4 150
Net income 1 2.484 44.7 144.4 40.4 79.5 118.2 117.3
Net margin - 2.33% 4.24% 1.15% 2.17% 3.08% 2.95%
EPS 2 0.1300 1.280 2.670 0.7100 1.388 2.066 2.049
Free Cash Flow 1 - -28.4 0.3 50.1 114 112 125
FCF margin - -1.48% 0.01% 1.42% 3.11% 2.92% 3.15%
FCF Conversion (EBITDA) - - 0.06% 11.27% 23.72% 21.35% 24.49%
FCF Conversion (Net income) - - 0.21% 124.01% 143.39% 94.77% 106.6%
Dividend per Share 2 - - 1.000 - 0.5211 0.7685 0.8194
Announcement Date 4/1/21 2/17/22 2/16/23 2/13/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 603.3 631.9 911.4 885.4 973 911.7 - - 888 851 948 919 964
EBITDA 1 80.8 73.6 135.9 - 147.7 106.3 - - 103.2 97 131 128 122
EBIT 1 39.8 21.9 73.2 - 78.6 33.7 67.8 - 30.7 28 56 55 46
Operating Margin 6.6% 3.47% 8.03% - 8.08% 3.7% - - 3.46% 3.29% 5.91% 5.98% 4.77%
Earnings before Tax (EBT) 1 14 13.9 57.7 53.1 59.9 18.9 52 -27.1 10.9 6 34 32 24
Net income 1 - - 41.7 - - - - - - 5 26 25 18
Net margin - - 4.58% - - - - - - 0.59% 2.74% 2.72% 1.87%
EPS 2 0.1600 - 0.7800 - 0.9700 0.2900 0.7200 -0.4000 0.1100 0.0800 0.4600 0.4500 0.3300
Dividend per Share - - - - - - - - - - - - -
Announcement Date 2/17/22 5/10/22 8/18/22 11/16/22 2/16/23 5/4/23 8/17/23 11/2/23 2/13/24 - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 426 1,274 1,558 1,466 1,414 1,351
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - 1.608 x 2.618 x 3.505 x 3.051 x 2.695 x 2.646 x
Free Cash Flow 1 - -28.4 0.3 50.1 114 112 125
ROE (net income / shareholders' equity) - 7.25% 13.3% 3.29% 6.36% 8.86% 8.48%
ROA (Net income/ Total Assets) - 2.52% - 1.17% 2.08% 2.72% 3.11%
Assets 1 - 1,777 - 3,463 3,815 4,349 3,772
Book Value Per Share 2 - 17.50 21.30 21.40 22.50 24.00 24.80
Cash Flow per Share - - - - - - -
Capex 1 - 151 267 242 239 256 294
Capex / Sales - 7.88% 7.86% 6.85% 6.52% 6.67% 7.4%
Announcement Date 4/1/21 2/17/22 2/16/23 2/13/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Nordisk Bergteknik AB

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
16 SEK
Average target price
15.5 SEK
Spread / Average Target
-3.12%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction & Engineering

1st Jan change Capi.
NORDISK BERGTEKNIK AB Stock Nordisk Bergteknik AB
-15.79% 83.53M
VINCI Stock VINCI
-2.29% 67.67B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+2.13% 59.37B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+21.25% 38.3B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+11.23% 30.73B
FERROVIAL SE Stock Ferrovial SE
+2.06% 26.35B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+22.89% 22.01B
WSP GLOBAL INC. Stock WSP Global Inc.
+15.06% 19.47B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+22.99% 17.6B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+64.33% 16.64B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. NORB B Stock
  4. Financials Nordisk Bergteknik AB