Nibe Industrier
45,93 SEK -1,71%151 investorer følger denne virksomhed
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.
Læs mereP/E (24e)
53,81
EV/EBIT (adj.) (24e)
29,25
P/B (24e)
3,44
Udbytteafkast, % (24e)
0,87 %
Kursmål
55.00 SEK
Anbefaling
Reducer
Opdateret
17.5.2024
NASDAQ Stockholm
NIBE B
Daglig lav / høj pris
45,08 / 46,97
SEK
Markedsværdi
92,6 mia. SEK
Aktieomsætning
328,79 mio. SEK
Volumen
7,2 mio.
Business risk
Valuation risk
Current
Previous
Seneste analyser
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 Lucas Mattsson](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://content.inderes.se/assets/e0da094f-9c33-4203-a18a-d77d043f28b7.png)
Lucas Mattsson
Analytiker
Finanskalender
Delårsrapport
16.08.2024
Delårsrapport
15.11.2024
Større aktionærerKilde: Millistream Market Data AB
Ejer | Kapital | Stemmer |
---|---|---|
Current and former board members and senior executives | 45,9 % | 45,9 % |
Schörling | 18,7 % | 18,7 % |
Premium
This content is for our Premium customers only.
Resultatopgørelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 27.146,0 | 30.832,0 | 40.071,0 | 46.649,0 | 43.411,9 | 46.708,3 | 52.067,7 | 56.393,8 |
vækst-% | 7,1 % | 13,6 % | 30,0 % | 16,4 % | -6,9 % | 7,6 % | 11,5 % | 8,3 % |
EBITDA | 5.117,0 | 5.765,0 | 7.460,0 | 8.797,0 | 4.669,6 | 8.022,7 | 9.629,0 | 10.445,7 |
EBIT (adj.) | 3.557,0 | 4.451,0 | 5.764,0 | 7.069,0 | 3.756,6 | 5.952,7 | 7.441,5 | 8.271,0 |
EBIT | 3.880,0 | 4.468,0 | 5.863,0 | 6.973,0 | 2.661,6 | 5.952,7 | 7.441,5 | 8.271,0 |
Overskud før skat | 3.658,0 | 4.318,0 | 5.675,0 | 6.331,0 | 1.750,0 | 5.333,5 | 7.037,7 | 7.992,6 |
Netto indkomst | 2.866,0 | 3.320,0 | 4.351,0 | 4.785,0 | 826,0 | 4.128,3 | 5.484,1 | 6.232,9 |
EPS (adj.) | 1,26 | 1,64 | 2,11 | 2,42 | 0,85 | 2,05 | 2,72 | 3,09 |
vækst-% | 14,5 % | 29,9 % | 28,7 % | 14,8 % | -64,7 % | 139,9 % | 32,8 % | 13,7 % |
Udbytte | 0,39 | 0,50 | 0,65 | 0,65 | 0,40 | 0,60 | 0,85 | 0,93 |
Udbytte ratio | 27,3 % | 30,4 % | 30,1 % | 27,4 % | 97,6 % | 29,3 % | 31,2 % | 30,0 % |
Lønsomhed og afkast på kapital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 18,8 % | 18,7 % | 18,6 % | 18,9 % | 10,8 % | 17,2 % | 18,5 % | 18,5 % |
EBIT-% (adj.) | 13,1 % | 14,4 % | 14,4 % | 15,2 % | 8,7 % | 12,7 % | 14,3 % | 14,7 % |
EBIT-% | 14,3 % | 14,5 % | 14,6 % | 14,9 % | 6,1 % | 12,7 % | 14,3 % | 14,7 % |
ROE | 16,3 % | 17,0 % | 17,6 % | 17,3 % | 3,0 % | 14,5 % | 16,9 % | 17,0 % |
ROI | 14,1 % | 15,1 % | 16,7 % | 15,8 % | 5,5 % | 12,0 % | 14,3 % | 15,6 % |
Værdiansættelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Aktiekurs (SEK) | 67,43 | 136,75 | 97,10 | 70,80 | 45,93 | 45,93 | 45,93 | 45,93 |
Aktier | 504,0 | 2.016,1 | 2.016,1 | 2.016,1 | 2.016,1 | 2.016,1 | 2.016,1 | 2.016,1 |
Markedsværdi | 33.983,3 | 275.697,6 | 195.760,4 | 142.737,8 | 92.598,1 | 92.598,1 | 92.598,1 | 92.598,1 |
Enterprise value | 39.191,3 | 280.733,6 | 202.086,4 | 159.975,8 | 109.883,9 | 106.777,7 | 102.951,5 | 98.927,6 |
EV/S | 1,4 | 9,1 | 5,0 | 3,4 | 2,5 | 2,3 | 2,0 | 1,8 |
EV/EBITDA | 7,7 | 48,7 | 27,1 | 18,2 | 23,5 | 13,3 | 10,7 | 9,5 |
EV/EBIT (adj.) | 11,0 | 63,1 | 35,1 | 22,6 | 29,3 | 17,9 | 13,8 | 12,0 |
EV/EBIT | 10,1 | 62,8 | 34,5 | 22,9 | 41,3 | 17,9 | 13,8 | 12,0 |
P/E (adj.) | 53,5 | 83,5 | 46,0 | 29,2 | 53,8 | 22,4 | 16,9 | 14,9 |
P/E | 47,4 | 83,0 | 45,0 | 29,8 | 112,1 | 22,4 | 16,9 | 14,9 |
P/B | 1,9 | 12,9 | 7,0 | 5,2 | 3,4 | 3,1 | 2,7 | 2,4 |
P/S | 1,3 | 8,9 | 4,9 | 3,1 | 2,1 | 2,0 | 1,8 | 1,6 |
Udbytteprocent | 0,6 % | 0,4 % | 0,7 % | 0,9 % | 0,9 % | 1,3 % | 1,8 % | 2,0 % |
Equity ratio | 46,3 % | 49,9 % | 51,8 % | 40,3 % | 41,7 % | 44,2 % | 48,8 % | 53,7 % |
Gearing ratio | 29,4 % | 23,3 % | 22,6 % | 62,9 % | 64,2 % | 46,9 % | 30,0 % | 16,2 % |
Kvartalsdata
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 11.833,0 | 11.514,0 | 11.656,0 | 46.649,0 | 9.494,0 | 10.706,5 | 11.163,4 | 12.048,1 | 43.411,9 |
EBITDA | 2.243,0 | 2.309,0 | 2.092,0 | 8.797,0 | -76,0 | 1.288,9 | 1.618,4 | 1.838,4 | 4.669,6 |
EBIT | 1.847,0 | 1.779,0 | 1.592,0 | 6.973,0 | -579,0 | 798,9 | 1.118,4 | 1.323,4 | 2.661,6 |
Overskud før skat | 1.701,0 | 1.598,0 | 1.378,0 | 6.331,0 | -911,0 | 608,9 | 918,4 | 1.133,8 | 1.750,0 |
Netto indkomst | 1.319,0 | 1.216,0 | 980,0 | 4.785,0 | -857,0 | 324,8 | 578,7 | 779,5 | 826,0 |
ViserAlle indholdstyper
![Patience is key as recovery takes time](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/b55d728b-1989-424d-a9f3-21f15856a93e.png)
Patience is key as recovery takes time
Annual General Meeting of NIBE Industrier AB
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
Weak first quarter
Swedish Corporate Governance Code
![NIBE Industries Q1 on Thursday: Continued low demand expected](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/429f167c-d5b7-420d-a5e8-386495e105c7.png)
NIBE Industries Q1 on Thursday: Continued low demand expected
Publication of NIBE Industrier's Annual Report for 2023
NOTICE OF THE ANNUAL GENERAL MEETING
NIBE gives notice of redundancy to 340 employees in Sweden
![Short-term slowdown in a long-term growth market](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/b55d728b-1989-424d-a9f3-21f15856a93e.png)
Short-term slowdown in a long-term growth market
Good performance in 2023 – clear decline in fourth quarter
![Short-term headwinds stronger than expected](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/29877d72-9a19-4eb5-93a1-c1e42053a031.png)
Short-term headwinds stronger than expected
NIBE Industrier AB (publ) appoints Fredrik Erlandsson as Head of Corporate Communications and Investor Relations
Klas Dahlberg moving on to Hexpol
NIBE acquires a minor yet strategic addition to its Element business
NIBE acquires Danish LS Control A/S
![Risks cast a shadow over potential rewards](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/9893d7ba-e7e6-49a7-a25b-7d8b7847e347.png)
Risks cast a shadow over potential rewards
Correction: Continued good sales and earnings performance
Continued good sales and earnings performance
![NIBE Industries Q3 on Wednesday: With growth towards calmer markets](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/82276da5-e240-485b-bd09-7103e186b71b.png)