Loading...
XSTO
NORB B
Market cap65mUSD
May 30, Last price  
10.90SEK
1D
-2.24%
1Q
-16.67%
IPO
-56.90%
Name

Nordisk Bergteknik AB (publ)

Chart & Performance

D1W1MN
XSTO:NORB B chart
No data to show
P/E
64.99
P/S
0.19
EPS
0.17
Div Yield, %
—
Shrs. gr., 5y
13.07%
Rev. gr., 5y
36.00%
Revenues
3.31b
-6.27%
510,000,000710,400,0001,582,500,0001,917,600,0003,401,800,0003,526,400,0003,305,200,000
Net income
10m
-76.24%
7,500,000-2,100,00013,200,00044,700,000144,400,00040,400,0009,600,000
CFO
322m
+10.43%
3,100,00061,800,00054,800,000122,700,000267,600,000291,600,000322,000,000
Dividend
May 26, 20231 SEK/sh

Profile

Nordisk Bergteknik AB (publ), together with its subsidiaries, provides rock handling and foundation solutions in Sweden and Norway. Its rock handling services include drilling, excavation, wire sawing, rock reinforcement, shaft work, scaling, shotcreting, soil nailing, and grouting services; and rock safety and concrete rehabilitation of bridges, piers, and buildings, as well as offers hanging nets, bolting, and protection services against rockfalls, buildings and roads. The company's foundation services comprise piling, sheet piling, foundation reinforcement, grouting, and groundwater lowering. It undertakes projects in the field of infrastructure, construction, wind farms, mines, natural environments, and other areas. The company was founded in 1966 and is headquartered in Gothenburg, Sweden.
URL
https://nordiskbergteknik.se/
IPO date
Oct 12, 2021
Employees
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑12
Income
Revenues
3,305,200
-6.27%
3,526,400
3.66%
3,401,800
77.40%
Cost of revenue
1,272,600
3,381,800
1,480,700
Unusual Expense (Income)
NOPBT
2,032,600
144,600
1,921,100
NOPBT Margin
61.50%
4.10%
56.47%
Operating Taxes
5,900
15,900
35,500
Tax Rate
0.29%
11.00%
1.85%
NOPAT
2,026,700
128,700
1,885,600
Net income
9,600
-76.24%
40,400
-72.02%
144,400
223.04%
Dividends
(57,200)
Dividend yield
5.30%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
219,200
239,600
205,600
Long-term debt
1,614,900
1,660,100
1,521,200
Deferred revenue
Other long-term liabilities
47,200
95,000
Net debt
1,702,800
1,771,700
1,474,200
Cash flow
Cash from operating activities
322,000
291,600
267,600
CAPEX
(224,200)
(241,500)
(267,300)
Cash from investing activities
(154,800)
(281,400)
(405,400)
Cash from financing activities
(163,100)
(153,900)
(53,400)
FCF
2,945,500
(814,700)
1,137,300
Balance
Cash
122,900
124,100
254,900
Long term investments
8,400
3,900
(2,300)
Excess cash
82,510
Stockholders' equity
230,000
220,400
236,200
Invested Capital
2,763,200
2,795,700
2,565,790
ROIC
72.92%
4.80%
88.49%
ROCE
71.21%
5.00%
69.70%
EV
Common stock shares outstanding
57,238
56,814
54,075
Price
13.50
-28.95%
19.00
-23.54%
24.85
-40.05%
Market cap
772,711
-28.42%
1,079,475
-19.67%
1,343,770
-7.21%
EV
2,475,511
2,851,175
2,844,770
EBITDA
2,361,600
456,100
2,169,500
EV/EBITDA
1.05
6.25
1.31
Interest
98,400
94,400
46,000
Interest/NOPBT
4.84%
65.28%
2.39%