Nibe Industrier
44,28 SEK -1,93%145 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)
51,87
EV/EBIT (adj.) (24e)
28,37
P/B (24e)
3,32
Udbytteafkast, % (24e)
0,9 %
Kursmål
55.00 SEK
Anbefaling
Reducer
Opdateret
17.5.2024
NASDAQ Stockholm
NIBE B
Daglig lav / høj pris
43,82 / 44,76
SEK
Markedsværdi
89,27 mia. SEK
Aktieomsætning
361,3 mio. SEK
Volumen
8,2 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
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 | 44,28 | 44,28 | 44,28 | 44,28 |
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 | 89.271,6 | 89.271,6 | 89.271,6 | 89.271,6 |
Enterprise value | 39.191,3 | 280.733,6 | 202.086,4 | 159.975,8 | 106.557,4 | 103.451,2 | 99.625,0 | 95.601,1 |
EV/S | 1,4 | 9,1 | 5,0 | 3,4 | 2,5 | 2,2 | 1,9 | 1,7 |
EV/EBITDA | 7,7 | 48,7 | 27,1 | 18,2 | 22,8 | 12,9 | 10,3 | 9,2 |
EV/EBIT (adj.) | 11,0 | 63,1 | 35,1 | 22,6 | 28,4 | 17,4 | 13,4 | 11,6 |
EV/EBIT | 10,1 | 62,8 | 34,5 | 22,9 | 40,0 | 17,4 | 13,4 | 11,6 |
P/E (adj.) | 53,5 | 83,5 | 46,0 | 29,2 | 51,9 | 21,6 | 16,3 | 14,3 |
P/E | 47,4 | 83,0 | 45,0 | 29,8 | 108,1 | 21,6 | 16,3 | 14,3 |
P/B | 1,9 | 12,9 | 7,0 | 5,2 | 3,3 | 3,0 | 2,6 | 2,3 |
P/S | 1,3 | 8,9 | 4,9 | 3,1 | 2,1 | 1,9 | 1,7 | 1,6 |
Udbytteprocent | 0,6 % | 0,4 % | 0,7 % | 0,9 % | 0,9 % | 1,4 % | 1,9 % | 2,1 % |
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
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