Nibe Industrier

71,72SEK +2,02 %
60 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 mere
P/E (23e)
25,04
EV/EBIT (adj.) (23e)
19,93
P/B (23e)
4,46
Udbytteafkast, % (23e)
1,19 %
Kursmål
74.10 SEK
Anbefaling
Reducer
Opdateret
20.9.2023
NASDAQ Stockholm
NIBE B
Daglig lav / høj pris
71,2 / 72,8 SEK
Markedsværdi
127,87 mia. SEK
Aktieomsætning
286,89 mio. SEK
Volumen
4 mio.
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

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 report

Analyst

Lucas Mattsson
Lucas Mattsson
Analytiker

Finanskalender

Major Owners
Source: Millistream Market Data AB

OwnerCapitalVotes
Current and former board members and senior executives45,9 %45,9 %
Melker Schörling18,7 %18,7 %
Premium
Not activated

This content is for our Premium customers only.

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning25.342,0027.146,0030.832,0040.071,0049.681,7056.129,6061.209,1066.558,00
vækst-%12,55 %7,12 %13,58 %29,97 %23,98 %12,98 %9,05 %8,74 %
EBITDA4.075,005.117,005.765,007.460,009.490,3410.741,2011.784,8012.740,00
EBIT (adj.)3.089,003.557,004.451,005.764,007.886,348.676,249.574,1110.458,60
EBIT3.038,003.880,004.468,005.863,007.876,348.676,249.574,1110.458,60
Overskud før skat2.836,003.658,004.318,005.675,007.449,348.256,649.194,9210.104,80
Netto indkomst2.170,002.866,003.320,004.351,005.765,346.238,647.138,617.848,40
EPS (adj.)1,101,261,642,112,863,093,543,89
vækst-%6,32 %14,50 %29,89 %28,73 %35,83 %8,02 %14,43 %9,94 %
Udbytte0,350,390,500,650,851,001,151,30
Udbytte ratio32,52 %27,26 %30,36 %30,12 %29,72 %32,32 %32,48 %33,39 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%16,08 %18,85 %18,70 %18,62 %19,10 %19,14 %19,25 %19,14 %
EBIT-% (adj.)12,19 %13,10 %14,44 %14,38 %15,87 %15,46 %15,64 %15,71 %
EBIT-%11,99 %14,29 %14,49 %14,63 %15,85 %15,46 %15,64 %15,71 %
ROE13,19 %16,33 %17,01 %17,63 %19,11 %18,00 %18,08 %17,52 %
ROI11,75 %14,07 %15,07 %16,68 %18,23 %17,40 %17,30 %17,67 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (SEK)40,6067,43136,7597,1071,7271,7271,7271,72
Aktier504,02504,022.016,072.016,072.016,072.016,072.016,072.016,07
Markedsværdi20.463,0933.983,35275.697,57195.760,40144.592,54144.592,54144.592,54144.592,54
Enterprise value26.281,0939.191,35280.733,57202.086,40157.195,94155.039,94151.791,14147.180,51
EV/S1,041,449,115,043,162,762,482,21
EV/EBITDA6,457,6648,7027,0916,5614,4312,8811,55
EV/EBIT (adj.)8,5111,0263,0735,0619,9317,8715,8514,07
EV/EBIT8,6510,1062,8334,4719,9617,8715,8514,07
P/E (adj.)36,8553,4583,4746,0425,0423,1820,2518,42
P/E37,7247,4383,0444,9925,0823,1820,2518,42
P/B1,171,9312,867,014,463,923,443,04
P/S0,811,258,944,892,912,582,362,17
Udbytteprocent0,86 %0,57 %0,37 %0,67 %1,19 %1,39 %1,60 %1,81 %
Equity ratio47,29 %46,27 %49,91 %51,81 %51,44 %53,40 %55,24 %60,33 %
Gearing ratio33,05 %29,36 %23,25 %22,61 %38,87 %28,27 %17,11 %5,44 %

Kvartalsdata

Q3/22Q4/222022Q1/23Q2/23Q3/23eQ4/23e2023eQ1/24e
Omsætning9.999,0011.667,0040.071,0011.646,0011.833,0012.464,1013.738,6049.681,7013.374,40
EBITDA1.865,002.287,007.460,002.153,002.243,002.387,342.707,009.490,342.452,76
EBIT1.465,001.888,005.863,001.755,001.847,001.977,342.297,007.876,341.992,76
Overskud før skat1.451,001.771,005.675,001.654,001.701,001.877,342.217,007.449,341.882,76
Netto indkomst1.104,001.369,004.351,001.270,001.319,001.433,341.743,005.765,341.438,76
Publisher
Strong demand has invigorated profitability levels on the fireplace market

2022 was a challenging year for many consumer product companies due to consumers’ weakened purchasing power and extremely low consumer confidence.

Analytikerkommentar22.09.2023 af Thomas Westerholm
Strong start to the year

Selskabsmeddelelse16.05.2023
Strong first six months

Selskabsmeddelelse18.08.2022