Loading...
XSTO
NYF
Market cap1.92bUSD
Apr 23, Last price  
89.35SEK
1D
-1.27%
1Q
-16.96%
IPO
107.79%
Name

Nyfosa AB

Chart & Performance

D1W1MN
XSTO:NYF chart
No data to show
P/E
163.07
P/S
5.07
EPS
0.55
Div Yield, %
—
Shrs. gr., 5y
3.73%
Rev. gr., 5y
21.78%
Revenues
3.67b
+3.26%
881,000,000842,000,0001,031,000,0001,064,000,0001,370,000,0002,036,000,0002,460,000,0003,150,000,0003,553,000,0003,669,000,000
Net income
114m
P
933,000,0001,155,000,0001,215,000,0001,615,000,0001,382,000,0002,225,000,0003,112,000,0001,689,000,000-639,000,000114,000,000
CFO
1.39b
-9.80%
597,000,000523,000,000477,000,0001,207,000,000652,000,0001,232,000,0001,389,000,0001,644,000,0001,541,000,0001,390,000,000
Dividend
Sep 29, 20250.7 SEK/sh
Earnings
Jul 08, 2025

Profile

Nyfosa AB (publ), a transaction-intensive real estate company, acquires, manages, improves, and sells properties in Sweden and Finland. Its property portfolio includes offices, logistics, and warehouse properties, as well as retail properties. As of December 31, 2021, the company had a portfolio of 447 properties with a leasable area of 2,780,000 square meters. Nyfosa AB (publ) was founded in 2009 and is based in Nacka, Sweden.
URL
https://nyfosa.se/
IPO date
Nov 23, 2018
Employees
82
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
3,669,000
3.26%
3,553,000
12.79%
3,150,000
28.05%
Cost of revenue
1,314,000
1,295,000
1,221,000
Unusual Expense (Income)
NOPBT
2,355,000
2,258,000
1,929,000
NOPBT Margin
64.19%
63.55%
61.24%
Operating Taxes
141,000
(22,000)
166,000
Tax Rate
5.99%
8.61%
NOPAT
2,214,000
2,280,000
1,763,000
Net income
114,000
-117.84%
(639,000)
-137.83%
1,689,000
-45.73%
Dividends
(191,000)
(755,000)
(688,000)
Dividend yield
0.88%
4.12%
4.47%
Proceeds from repurchase of equity
1,712,000
2,000
(10,000)
BB yield
-7.87%
-0.01%
0.06%
Debt
Debt current
227,000
480,000
1,076,000
Long-term debt
22,219,000
23,884,000
23,925,000
Deferred revenue
355,000
Other long-term liabilities
264,000
211,000
(294,000)
Net debt
21,995,000
20,882,000
20,920,000
Cash flow
Cash from operating activities
1,390,000
1,541,000
1,644,000
CAPEX
(3,000)
3,356,000
Cash from investing activities
(602,000)
(284,000)
(3,392,000)
Cash from financing activities
(779,000)
(1,512,000)
1,889,000
FCF
2,014,000
1,959,000
1,677,000
Balance
Cash
451,000
435,000
691,000
Long term investments
3,047,000
3,390,000
Excess cash
267,550
3,304,350
3,923,500
Stockholders' equity
37,000
12,404,000
27,380,000
Invested Capital
40,752,000
37,680,650
39,072,500
ROIC
5.65%
5.94%
4.72%
ROCE
5.59%
5.34%
4.35%
EV
Common stock shares outstanding
201,720
191,000
191,000
Price
107.90
12.57%
95.85
18.92%
80.60
-48.33%
Market cap
21,765,562
18.89%
18,307,350
18.92%
15,394,600
-47.51%
EV
43,797,562
39,227,350
49,838,600
EBITDA
2,355,000
2,259,000
1,931,000
EV/EBITDA
18.60
17.36
25.81
Interest
1,202,000
614,000
Interest/NOPBT
53.23%
31.83%