Nibe Industrier
45,35
SEK
-0,5 %
NIBE B
NASDAQ Stockholm
Industrial Goods & Services
Industrials
175 investorer følger denne virksomhed
-0,5%
-9,34%
-9,88%
-10,06%
-19,08%
-35,95%
-30,19%
-64,84%
+25,8%
+16.927,27%
www.nibe.com/investors
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 (adj.) (24e)
70
EV/EBIT (adj.) (24e)
34,66
P/B (24e)
3,45
Udbytteafkast, % (24e)
0,77 %
Kursmål
52.00 SEK
Anbefaling
Reducer
Opdateret
18.11.2024
NASDAQ Stockholm
NIBE B
Daglig lav / høj pris
45,22 / 46,47
SEK
Markedsværdi
91,43 mia. SEK
Aktieomsætning
101,73 mio. SEK
Volumen
2,2 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 reportAnalytiker
Lucas Mattsson
Analytiker
Finanskalender
Årsrapport
14.02.2025
Delårsrapport
15.05.2025
Generalforsamling
15.05.2025
Større aktionærerKilde: Millistream Market Data AB
Ejer | Kapital | Stemmer |
---|---|---|
Current and former board members and senior executives | 20,3 % | 45,9 % |
Schörling | 7,7 % | 18,8 % |
Alecta Pensionsförsäkring | 5,5 % | 2,7 % |
State Street Bank and Trust Co | 5,4 % | 2,6 % |
JPM Chase NA | 2,4 % | 1,2 % |
AMF Tjänstepension AB | 2,0 % | 1,0 % |
Clearstream Banking S.A. | 1,6 % | 0,8 % |
Six Sis AG | 1,2 % | 0,6 % |
Cliens Småbolag | 1,1 % | 0,6 % |
Swedbank Robur Allemansfond Komplett | 1,0 % | 0,5 % |
Resultatopgørelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 27.146,0 | 30.832,0 | 40.071,0 | 46.649,0 | 40.580,6 | 43.917,8 | 48.368,7 | 52.619,5 |
vækst-% | 7,1 % | 13,6 % | 30,0 % | 16,4 % | -13,0 % | 8,2 % | 10,1 % | 8,8 % |
EBITDA | 5.117,0 | 5.765,0 | 7.460,0 | 8.797,0 | 4.085,7 | 7.281,2 | 8.139,9 | 8.657,3 |
EBIT (adj.) | 3.557,0 | 4.451,0 | 5.764,0 | 7.069,0 | 3.150,7 | 5.211,2 | 5.949,2 | 6.480,0 |
EBIT | 3.880,0 | 4.468,0 | 5.863,0 | 6.973,0 | 2.055,7 | 5.211,2 | 5.949,2 | 6.480,0 |
Overskud før skat | 3.658,0 | 4.318,0 | 5.675,0 | 6.331,0 | 945,1 | 4.542,0 | 5.370,5 | 5.951,6 |
Netto indkomst | 2.866,0 | 3.320,0 | 4.351,0 | 4.785,0 | 411,1 | 3.516,2 | 4.177,0 | 4.632,8 |
EPS (adj.) | 1,26 | 1,64 | 2,11 | 2,42 | 0,65 | 1,74 | 2,07 | 2,30 |
vækst-% | 14,5 % | 29,9 % | 28,7 % | 14,8 % | -73,2 % | 169,2 % | 18,8 % | 10,9 % |
Udbytte | 0,39 | 0,50 | 0,65 | 0,65 | 0,35 | 0,55 | 0,80 | 0,69 |
Udbytte ratio | 27,3 % | 30,4 % | 30,1 % | 27,4 % | 171,7 % | 31,5 % | 38,6 % | 30,0 % |
Lønsomhed og afkast på kapital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 18,8 % | 18,7 % | 18,6 % | 18,9 % | 10,1 % | 16,6 % | 16,8 % | 16,5 % |
EBIT-% (adj.) | 13,1 % | 14,4 % | 14,4 % | 15,2 % | 7,8 % | 11,9 % | 12,3 % | 12,3 % |
EBIT-% | 14,3 % | 14,5 % | 14,6 % | 14,9 % | 5,1 % | 11,9 % | 12,3 % | 12,3 % |
ROE | 16,3 % | 17,0 % | 17,6 % | 17,3 % | 1,5 % | 12,6 % | 13,5 % | 13,7 % |
ROI | 14,1 % | 15,1 % | 16,7 % | 15,8 % | 4,3 % | 10,7 % | 11,8 % | 12,6 % |
Værdiansættelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Aktiekurs (SEK) | 269,70 | 136,75 | 97,10 | 70,80 | 45,35 | 45,35 | 45,35 | 45,35 |
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 | 135.933,4 | 275.697,6 | 195.760,4 | 142.737,8 | 91.428,8 | 91.428,8 | 91.428,8 | 91.428,8 |
Enterprise value | 141.141,4 | 280.733,6 | 202.086,4 | 159.975,8 | 109.197,3 | 104.965,0 | 102.386,0 | 99.822,1 |
EV/S | 5,2 | 9,1 | 5,0 | 3,4 | 2,7 | 2,4 | 2,1 | 1,9 |
EV/EBITDA | 27,6 | 48,7 | 27,1 | 18,2 | 26,7 | 14,4 | 12,6 | 11,5 |
EV/EBIT (adj.) | 39,7 | 63,1 | 35,1 | 22,6 | 34,7 | 20,1 | 17,2 | 15,4 |
EV/EBIT | 36,4 | 62,8 | 34,5 | 22,9 | 53,1 | 20,1 | 17,2 | 15,4 |
P/E (adj.) | 213,8 | 83,5 | 46,0 | 29,2 | 70,0 | 26,0 | 21,9 | 19,7 |
P/E | 189,7 | 83,0 | 45,0 | 29,8 | 222,4 | 26,0 | 21,9 | 19,7 |
P/B | 7,7 | 12,9 | 7,0 | 5,2 | 3,5 | 3,1 | 2,8 | 2,6 |
P/S | 5,0 | 8,9 | 4,9 | 3,1 | 2,3 | 2,1 | 1,9 | 1,7 |
Udbytteprocent | 0,1 % | 0,4 % | 0,7 % | 0,9 % | 0,8 % | 1,2 % | 1,8 % | 1,5 % |
Equity ratio | 46,3 % | 49,9 % | 51,8 % | 40,3 % | 41,3 % | 44,2 % | 47,4 % | 50,4 % |
Gearing ratio | 29,4 % | 23,3 % | 22,6 % | 62,9 % | 68,4 % | 47,4 % | 35,0 % | 24,7 % |
Kvartalsdata
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 11.656,0 | 46.649,0 | 9.494,0 | 10.035,0 | 9.967,0 | 11.084,6 | 40.580,6 | 10.331,5 | 10.855,9 |
EBITDA | 2.092,0 | 8.797,0 | -76,0 | 1.210,0 | 1.383,0 | 1.568,7 | 4.085,7 | 1.554,8 | 1.758,0 |
EBIT | 1.592,0 | 6.973,0 | -579,0 | 669,0 | 912,0 | 1.053,7 | 2.055,7 | 1.069,8 | 1.248,0 |
Overskud før skat | 1.378,0 | 6.331,0 | -911,0 | 396,0 | 626,0 | 834,1 | 945,1 | 869,8 | 1.068,0 |
Netto indkomst | 980,0 | 4.785,0 | -857,0 | 219,0 | 433,0 | 616,1 | 411,1 | 686,2 | 825,6 |
ViserAlle indholdstyper
NIBE Industrier’s (publ) CEO and MD, Gerteric Lindquist, comments on the third quarter, 2024
NIBE Industrier AB (publ), Interim Report 3, 2024
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