Nibe Industrier
45.68
SEK
+0.22 %
NIBE B
NASDAQ Stockholm
Industrial Goods & Services
Industrials
175 following
+0.22%
-8.68%
-9.22%
-9.4%
-18.49%
-35.48%
-29.68%
-64.59%
+26.71%
+17,051.17%
www.nibe.com/investors
Nibe Industrier is an industrial company. The company offers services in heating solutions and energy management. The Group's operations are divided into a number of business areas and subsidiaries, each with special expertise. The company has customers on a global level with the largest concentration in the Nordic region, Europe and North America. The products are focused primarily on corporate customers and larger institutes, but also on private individuals. The company is headquartered in Markaryd, Sweden.
Read moreP/E (adj.) (24e)
70.51
EV/EBIT (adj.) (24e)
34.87
P/B (24e)
3.48
Dividend yield-% (24e)
0.77 %
Target price
52.00 SEK
Recommendation
Reduce
Updated
18.11.2024
NASDAQ Stockholm
NIBE B
Daily low / high price
45.22 / 46.47
SEK
Market cap
92.09B SEK
Turnover
94.22M SEK
Volume
2.1M
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Lucas Mattsson
Analyst
Latest videos
Financial calendar
Annual report
2025-02-14
Interim report
2025-05-15
General meeting
2025-05-15
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Current and former board members and senior executives | 20.3 % | 45.9 % |
Schörling | 7.7 % | 18.8 % |
Alecta Pensionsförsäkring | 5.5 % | 2.7 % |
State Street Bank and Trust Co | 5.4 % | 2.6 % |
JPM Chase NA | 2.4 % | 1.2 % |
AMF Tjänstepension AB | 2.0 % | 1.0 % |
Clearstream Banking S.A. | 1.6 % | 0.8 % |
Six Sis AG | 1.2 % | 0.6 % |
Cliens Småbolag | 1.1 % | 0.6 % |
Swedbank Robur Allemansfond Komplett | 1.0 % | 0.5 % |
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 27,146.0 | 30,832.0 | 40,071.0 | 46,649.0 | 40,580.6 | 43,917.8 | 48,368.7 | 52,619.5 |
growth-% | 7.1 % | 13.6 % | 30.0 % | 16.4 % | -13.0 % | 8.2 % | 10.1 % | 8.8 % |
EBITDA | 5,117.0 | 5,765.0 | 7,460.0 | 8,797.0 | 4,085.7 | 7,281.2 | 8,139.9 | 8,657.3 |
EBIT (adj.) | 3,557.0 | 4,451.0 | 5,764.0 | 7,069.0 | 3,150.7 | 5,211.2 | 5,949.2 | 6,480.0 |
EBIT | 3,880.0 | 4,468.0 | 5,863.0 | 6,973.0 | 2,055.7 | 5,211.2 | 5,949.2 | 6,480.0 |
Profit before taxes | 3,658.0 | 4,318.0 | 5,675.0 | 6,331.0 | 945.1 | 4,542.0 | 5,370.5 | 5,951.6 |
Net income | 2,866.0 | 3,320.0 | 4,351.0 | 4,785.0 | 411.1 | 3,516.2 | 4,177.0 | 4,632.8 |
EPS (adj.) | 1.26 | 1.64 | 2.11 | 2.42 | 0.65 | 1.74 | 2.07 | 2.30 |
growth-% | 14.5 % | 29.9 % | 28.7 % | 14.8 % | -73.2 % | 169.2 % | 18.8 % | 10.9 % |
Dividend | 0.39 | 0.50 | 0.65 | 0.65 | 0.35 | 0.55 | 0.80 | 0.69 |
Dividend ratio | 27.3 % | 30.4 % | 30.1 % | 27.4 % | 171.7 % | 31.5 % | 38.6 % | 30.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 18.8 % | 18.7 % | 18.6 % | 18.9 % | 10.1 % | 16.6 % | 16.8 % | 16.5 % |
EBIT-% (adj.) | 13.1 % | 14.4 % | 14.4 % | 15.2 % | 7.8 % | 11.9 % | 12.3 % | 12.3 % |
EBIT-% | 14.3 % | 14.5 % | 14.6 % | 14.9 % | 5.1 % | 11.9 % | 12.3 % | 12.3 % |
ROE | 16.3 % | 17.0 % | 17.6 % | 17.3 % | 1.5 % | 12.6 % | 13.5 % | 13.7 % |
ROI | 14.1 % | 15.1 % | 16.7 % | 15.8 % | 4.3 % | 10.7 % | 11.8 % | 12.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 269.70 | 136.75 | 97.10 | 70.80 | 45.68 | 45.68 | 45.68 | 45.68 |
Shares | 504.0 | 2,016.1 | 2,016.1 | 2,016.1 | 2,016.1 | 2,016.1 | 2,016.1 | 2,016.1 |
Market cap | 135,933.4 | 275,697.6 | 195,760.4 | 142,737.8 | 92,094.1 | 92,094.1 | 92,094.1 | 92,094.1 |
Enterprise value | 141,141.4 | 280,733.6 | 202,086.4 | 159,975.8 | 109,862.6 | 105,630.3 | 103,051.3 | 100,487.4 |
EV/S | 5.2 | 9.1 | 5.0 | 3.4 | 2.7 | 2.4 | 2.1 | 1.9 |
EV/EBITDA | 27.6 | 48.7 | 27.1 | 18.2 | 26.9 | 14.5 | 12.7 | 11.6 |
EV/EBIT (adj.) | 39.7 | 63.1 | 35.1 | 22.6 | 34.9 | 20.3 | 17.3 | 15.5 |
EV/EBIT | 36.4 | 62.8 | 34.5 | 22.9 | 53.4 | 20.3 | 17.3 | 15.5 |
P/E (adj.) | 213.8 | 83.5 | 46.0 | 29.2 | 70.5 | 26.2 | 22.0 | 19.9 |
P/E | 189.7 | 83.0 | 45.0 | 29.8 | 224.0 | 26.2 | 22.0 | 19.9 |
P/B | 7.7 | 12.9 | 7.0 | 5.2 | 3.5 | 3.1 | 2.8 | 2.6 |
P/S | 5.0 | 8.9 | 4.9 | 3.1 | 2.3 | 2.1 | 1.9 | 1.8 |
Dividend yield | 0.1 % | 0.4 % | 0.7 % | 0.9 % | 0.8 % | 1.2 % | 1.8 % | 1.5 % |
Equity ratio | 46.3 % | 49.9 % | 51.8 % | 40.3 % | 41.3 % | 44.2 % | 47.4 % | 50.4 % |
Gearing ratio | 29.4 % | 23.3 % | 22.6 % | 62.9 % | 68.4 % | 47.4 % | 35.0 % | 24.7 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 11,656.0 | 46,649.0 | 9,494.0 | 10,035.0 | 9,967.0 | 11,084.6 | 40,580.6 | 10,331.5 | 10,855.9 |
EBITDA | 2,092.0 | 8,797.0 | -76.0 | 1,210.0 | 1,383.0 | 1,568.7 | 4,085.7 | 1,554.8 | 1,758.0 |
EBIT | 1,592.0 | 6,973.0 | -579.0 | 669.0 | 912.0 | 1,053.7 | 2,055.7 | 1,069.8 | 1,248.0 |
Profit before taxes | 1,378.0 | 6,331.0 | -911.0 | 396.0 | 626.0 | 834.1 | 945.1 | 869.8 | 1,068.0 |
Net income | 980.0 | 4,785.0 | -857.0 | 219.0 | 433.0 | 616.1 | 411.1 | 686.2 | 825.6 |
ShowingAll content types
NIBE Industriers (publ) vd och koncernchef, Gerteric Lindquist, kommenterar företagets tredje kvartal 2024
NIBE Industrier’s (publ) CEO and MD, Gerteric Lindquist, comments on the third quarter, 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools