Nibe Industrier
53.48 SEK +1.83%135 investors are following this company
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 (24e)
24.39
EV/EBIT (adj.) (24e)
20.27
P/B (24e)
3.64
Dividend yield-% (24e)
1.03 %
Target price
56.00 SEK
Recommendation
Reduce
Updated
19.2.2024
NASDAQ Stockholm
NIBE B
Daily low / high price
52.62 / 54
SEK
Market cap
107.82B SEK
Turnover
114.36M SEK
Volume
2.1M
Risk and recommendation
HighRiskLow
SellRecommendationBuy
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
Financial calendar
General meeting
16.05.2024
Interim report
16.05.2024
Annual dividend
17.05.2024
Interim report
16.08.2024
Interim report
15.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
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.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 27,146.0 | 30,832.0 | 40,071.0 | 46,649.0 | 47,084.1 | 50,100.5 | 53,476.8 | 57,088.5 |
growth-% | 7.1 % | 13.6 % | 30.0 % | 16.4 % | 0.9 % | 6.4 % | 6.7 % | 6.8 % |
EBITDA | 5,117.0 | 5,765.0 | 7,460.0 | 8,797.0 | 7,142.2 | 9,252.9 | 9,961.4 | 10,521.1 |
EBIT (adj.) | 3,557.0 | 4,451.0 | 5,764.0 | 7,069.0 | 6,077.2 | 7,110.2 | 7,807.0 | 8,374.7 |
EBIT | 3,880.0 | 4,468.0 | 5,863.0 | 6,973.0 | 5,177.2 | 7,110.2 | 7,807.0 | 8,374.7 |
Profit before taxes | 3,658.0 | 4,318.0 | 5,675.0 | 6,331.0 | 4,532.6 | 6,581.0 | 7,403.2 | 8,096.3 |
Net income | 2,866.0 | 3,320.0 | 4,351.0 | 4,785.0 | 3,520.5 | 5,126.0 | 5,770.7 | 6,314.2 |
EPS (adj.) | 1.26 | 1.64 | 2.11 | 2.42 | 2.19 | 2.54 | 2.86 | 3.13 |
growth-% | 14.5 % | 29.9 % | 28.7 % | 14.8 % | -9.4 % | 16.0 % | 12.6 % | 9.4 % |
Dividend | 0.39 | 0.50 | 0.65 | 0.65 | 0.55 | 0.80 | 0.90 | 0.94 |
Dividend ratio | 27.3 % | 30.4 % | 30.1 % | 27.4 % | 31.5 % | 31.5 % | 31.4 % | 30.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 18.8 % | 18.7 % | 18.6 % | 18.9 % | 15.2 % | 18.5 % | 18.6 % | 18.4 % |
EBIT-% (adj.) | 13.1 % | 14.4 % | 14.4 % | 15.2 % | 12.9 % | 14.2 % | 14.6 % | 14.7 % |
EBIT-% | 14.3 % | 14.5 % | 14.6 % | 14.9 % | 11.0 % | 14.2 % | 14.6 % | 14.7 % |
ROE | 16.3 % | 17.0 % | 17.6 % | 17.3 % | 12.4 % | 16.2 % | 16.2 % | 15.8 % |
ROI | 14.1 % | 15.1 % | 16.7 % | 15.8 % | 10.6 % | 14.0 % | 14.8 % | 15.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 67.43 | 136.75 | 97.10 | 70.80 | 53.48 | 53.48 | 53.48 | 53.48 |
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 | 33,983.3 | 275,697.6 | 195,760.4 | 142,737.8 | 107,819.4 | 107,819.4 | 107,819.4 | 107,819.4 |
Enterprise value | 39,191.3 | 280,733.6 | 202,086.4 | 159,975.8 | 123,169.8 | 119,207.1 | 115,149.7 | 111,045.1 |
EV/S | 1.4 | 9.1 | 5.0 | 3.4 | 2.6 | 2.4 | 2.2 | 1.9 |
EV/EBITDA | 7.7 | 48.7 | 27.1 | 18.2 | 17.2 | 12.9 | 11.6 | 10.6 |
EV/EBIT (adj.) | 11.0 | 63.1 | 35.1 | 22.6 | 20.3 | 16.8 | 14.7 | 13.3 |
EV/EBIT | 10.1 | 62.8 | 34.5 | 22.9 | 23.8 | 16.8 | 14.7 | 13.3 |
P/E (adj.) | 53.5 | 83.5 | 46.0 | 29.2 | 24.4 | 21.0 | 18.7 | 17.1 |
P/E | 47.4 | 83.0 | 45.0 | 29.8 | 30.6 | 21.0 | 18.7 | 17.1 |
P/B | 1.9 | 12.9 | 7.0 | 5.2 | 3.6 | 3.2 | 2.9 | 2.6 |
P/S | 1.3 | 8.9 | 4.9 | 3.1 | 2.3 | 2.2 | 2.0 | 1.9 |
Dividend yield | 0.6 % | 0.4 % | 0.7 % | 0.9 % | 1.0 % | 1.5 % | 1.7 % | 1.8 % |
Equity ratio | 46.3 % | 49.9 % | 51.8 % | 40.3 % | 44.6 % | 47.9 % | 52.9 % | 57.8 % |
Gearing ratio | 29.4 % | 23.3 % | 22.6 % | 62.9 % | 51.8 % | 33.8 % | 19.4 % | 7.6 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 11,646.0 | 11,833.0 | 11,514.0 | 11,656.0 | 46,649.0 | 10,998.0 | 11,575.9 | 12,161.6 | 12,348.6 |
EBITDA | 2,153.0 | 2,243.0 | 2,309.0 | 2,092.0 | 8,797.0 | 724.1 | 1,926.9 | 2,209.3 | 2,281.8 |
EBIT | 1,755.0 | 1,847.0 | 1,779.0 | 1,592.0 | 6,973.0 | 289.1 | 1,441.9 | 1,699.3 | 1,746.8 |
Profit before taxes | 1,654.0 | 1,701.0 | 1,598.0 | 1,378.0 | 6,331.0 | 109.1 | 1,271.9 | 1,539.3 | 1,612.2 |
Net income | 1,270.0 | 1,319.0 | 1,216.0 | 980.0 | 4,785.0 | 75.1 | 987.8 | 1,199.7 | 1,257.9 |
ShowingAll content types
NOTICE OF THE ANNUAL GENERAL MEETING
NIBE gives notice of redundancy to 340 employees in Sweden
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