Nibe Industrier
45.03
SEK
-1.21 %
NIBE B
NASDAQ Stockholm
Industrial Goods & Services
Industrials
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 moreLatest research
Extensive report
Analyst
Financial calendar
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 % |
Premium
This content is for our Premium customers only.
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 % |
Login required
This content is only available for logged in users
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 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 269.70 | 136.75 | 97.10 | 70.80 | 45.03 | 45.03 | 45.03 | 45.03 |
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 | 90,783.6 | 90,783.6 | 90,783.6 | 90,783.6 |
Enterprise value | 141,141.4 | 280,733.6 | 202,086.4 | 159,975.8 | 108,552.2 | 104,319.9 | 101,740.9 | 99,176.9 |
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 | 26.6 | 14.3 | 12.5 | 11.5 |
EV/EBIT (adj.) | 39.7 | 63.1 | 35.1 | 22.6 | 34.5 | 20.0 | 17.1 | 15.3 |
EV/EBIT | 36.4 | 62.8 | 34.5 | 22.9 | 52.8 | 20.0 | 17.1 | 15.3 |
P/E (adj.) | 213.8 | 83.5 | 46.0 | 29.2 | 69.5 | 25.8 | 21.7 | 19.6 |
P/E | 189.7 | 83.0 | 45.0 | 29.8 | 220.8 | 25.8 | 21.7 | 19.6 |
P/B | 7.7 | 12.9 | 7.0 | 5.2 | 3.4 | 3.1 | 2.8 | 2.6 |
P/S | 5.0 | 8.9 | 4.9 | 3.1 | 2.2 | 2.1 | 1.9 | 1.7 |
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 % |
Login required
This content is only available for logged in users
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 |
Login required
This content is only available for logged in users
NIBE Industrier’s (publ) CEO and MD, Gerteric Lindquist, comments on the third quarter, 2024
NIBE Industrier AB (publ), Interim Report 3, 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits