Nibe Industrier
71,72 SEK +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 mereP/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
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
Analytiker
Finanskalender
Delårsrapport
15.11.2023
Årsrapport
16.02.2024
Generalforsamling
16.05.2024
Delårsrapport
16.05.2024
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Current and former board members and senior executives | 45,9 % | 45,9 % |
| Melker Schörling | 18,7 % | 18,7 % |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 25.342,00 | 27.146,00 | 30.832,00 | 40.071,00 | 49.681,70 | 56.129,60 | 61.209,10 | 66.558,00 |
| vækst-% | 12,55 % | 7,12 % | 13,58 % | 29,97 % | 23,98 % | 12,98 % | 9,05 % | 8,74 % |
| EBITDA | 4.075,00 | 5.117,00 | 5.765,00 | 7.460,00 | 9.490,34 | 10.741,20 | 11.784,80 | 12.740,00 |
| EBIT (adj.) | 3.089,00 | 3.557,00 | 4.451,00 | 5.764,00 | 7.886,34 | 8.676,24 | 9.574,11 | 10.458,60 |
| EBIT | 3.038,00 | 3.880,00 | 4.468,00 | 5.863,00 | 7.876,34 | 8.676,24 | 9.574,11 | 10.458,60 |
| Overskud før skat | 2.836,00 | 3.658,00 | 4.318,00 | 5.675,00 | 7.449,34 | 8.256,64 | 9.194,92 | 10.104,80 |
| Netto indkomst | 2.170,00 | 2.866,00 | 3.320,00 | 4.351,00 | 5.765,34 | 6.238,64 | 7.138,61 | 7.848,40 |
| EPS (adj.) | 1,10 | 1,26 | 1,64 | 2,11 | 2,86 | 3,09 | 3,54 | 3,89 |
| vækst-% | 6,32 % | 14,50 % | 29,89 % | 28,73 % | 35,83 % | 8,02 % | 14,43 % | 9,94 % |
| Udbytte | 0,35 | 0,39 | 0,50 | 0,65 | 0,85 | 1,00 | 1,15 | 1,30 |
| Udbytte ratio | 32,52 % | 27,26 % | 30,36 % | 30,12 % | 29,72 % | 32,32 % | 32,48 % | 33,39 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| 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 % |
| ROE | 13,19 % | 16,33 % | 17,01 % | 17,63 % | 19,11 % | 18,00 % | 18,08 % | 17,52 % |
| ROI | 11,75 % | 14,07 % | 15,07 % | 16,68 % | 18,23 % | 17,40 % | 17,30 % | 17,67 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (SEK) | 40,60 | 67,43 | 136,75 | 97,10 | 71,72 | 71,72 | 71,72 | 71,72 |
| Aktier | 504,02 | 504,02 | 2.016,07 | 2.016,07 | 2.016,07 | 2.016,07 | 2.016,07 | 2.016,07 |
| Markedsværdi | 20.463,09 | 33.983,35 | 275.697,57 | 195.760,40 | 144.592,54 | 144.592,54 | 144.592,54 | 144.592,54 |
| Enterprise value | 26.281,09 | 39.191,35 | 280.733,57 | 202.086,40 | 157.195,94 | 155.039,94 | 151.791,14 | 147.180,51 |
| EV/S | 1,04 | 1,44 | 9,11 | 5,04 | 3,16 | 2,76 | 2,48 | 2,21 |
| EV/EBITDA | 6,45 | 7,66 | 48,70 | 27,09 | 16,56 | 14,43 | 12,88 | 11,55 |
| EV/EBIT (adj.) | 8,51 | 11,02 | 63,07 | 35,06 | 19,93 | 17,87 | 15,85 | 14,07 |
| EV/EBIT | 8,65 | 10,10 | 62,83 | 34,47 | 19,96 | 17,87 | 15,85 | 14,07 |
| P/E (adj.) | 36,85 | 53,45 | 83,47 | 46,04 | 25,04 | 23,18 | 20,25 | 18,42 |
| P/E | 37,72 | 47,43 | 83,04 | 44,99 | 25,08 | 23,18 | 20,25 | 18,42 |
| P/B | 1,17 | 1,93 | 12,86 | 7,01 | 4,46 | 3,92 | 3,44 | 3,04 |
| P/S | 0,81 | 1,25 | 8,94 | 4,89 | 2,91 | 2,58 | 2,36 | 2,17 |
| Udbytteprocent | 0,86 % | 0,57 % | 0,37 % | 0,67 % | 1,19 % | 1,39 % | 1,60 % | 1,81 % |
| Equity ratio | 47,29 % | 46,27 % | 49,91 % | 51,81 % | 51,44 % | 53,40 % | 55,24 % | 60,33 % |
| Gearing ratio | 33,05 % | 29,36 % | 23,25 % | 22,61 % | 38,87 % | 28,27 % | 17,11 % | 5,44 % |
Kvartalsdata
| Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23e | Q4/23e | 2023e | Q1/24e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 9.999,00 | 11.667,00 | 40.071,00 | 11.646,00 | 11.833,00 | 12.464,10 | 13.738,60 | 49.681,70 | 13.374,40 |
| EBITDA | 1.865,00 | 2.287,00 | 7.460,00 | 2.153,00 | 2.243,00 | 2.387,34 | 2.707,00 | 9.490,34 | 2.452,76 |
| EBIT | 1.465,00 | 1.888,00 | 5.863,00 | 1.755,00 | 1.847,00 | 1.977,34 | 2.297,00 | 7.876,34 | 1.992,76 |
| Overskud før skat | 1.451,00 | 1.771,00 | 5.675,00 | 1.654,00 | 1.701,00 | 1.877,34 | 2.217,00 | 7.449,34 | 1.882,76 |
| Netto indkomst | 1.104,00 | 1.369,00 | 4.351,00 | 1.270,00 | 1.319,00 | 1.433,34 | 1.743,00 | 5.765,34 | 1.438,76 |
Viser Alle indholdstyper
