NIBE Industrier AB (publ) (NIBE B)

Basic

  • Market Cap

    SEK 126.57B

  • EV

    SEK 144.76B

  • Shares Out

    2,016.07M

  • Revenue

    SEK 46.66B

  • Employees

    21,300

Margins

  • Gross

    33.53%

  • EBITDA

    17.1%

  • Operating

    14.24%

  • Pre-Tax

    14.41%

  • Net

    11.09%

  • FCF

    -0.6%

Returns (5Yr Avg)

  • ROA

    5.92%

  • ROE

    15.69%

  • ROCE

    12%

  • ROIC

    8.99%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    SEK 84.9

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    SEK 23.14

  • Earnings (Dil)

    SEK 2.57

  • FCF

    -SEK 0.14

  • Book Value

    SEK 15.64

Growth (CAGR)

  • Rev 3Yr

    20.61%

  • Rev 5Yr

    16.9%

  • Rev 10Yr

    17.31%

  • Dil EPS 3Yr

    30.48%

  • Dil EPS 5Yr

    21.51%

  • Dil EPS 10Yr

    18.92%

  • Rev Fwd 2Yr

    13.31%

  • EBITDA Fwd 2Yr

    14.88%

  • EPS Fwd 2Yr

    15.32%

  • EPS LT Growth Est

    14.65%

Dividends

  • Yield

    —

  • Payout

    25.33%

  • DPS

    SEK 0.65

  • DPS Growth 3Yr

    22.92%

  • DPS Growth 5Yr

    19.88%

  • DPS Growth 10Yr

    17.92%

  • DPS Growth Fwd 2Yr

    10.92%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

22,516.0

25,342.0

27,146.0

30,832.0

40,071.0

46,660.0

Total Revenues % Chg.

18.4%

12.6%

7.1%

13.6%

30.0%

26.8%

Cost of Goods Sold, Total

15,054.0

17,036.0

18,171.0

20,628.0

27,462.0

31,017.0

Gross Profit

7,462.0

8,306.0

8,975.0

10,204.0

12,609.0

15,643.0

Selling General & Admin Expenses, Total

4,870.0

5,471.0

5,782.0

6,215.0

7,550.0

9,052.0

Other Operating Expenses

-135.0

-125.0

-126.0

-197.0

-181.0

-55.0

Other Operating Expenses, Total

4,735.0

5,346.0

5,656.0

6,018.0

7,369.0

8,997.0

Operating Income

2,727.0

2,960.0

3,319.0

4,186.0

5,240.0

6,646.0

Interest Expense, Total

-160.0

-210.0

-217.0

-196.0

-260.0

-617.0

Interest And Investment Income

14.0

15.0

16.0

23.0

49.0

49.0

Net Interest Expenses

-146.0

-195.0

-201.0

-173.0

-211.0

-568.0

Income (Loss) On Equity Invest.

6.0

8.0

12.0

-8.0

21.0

21.0

Currency Exchange Gains (Loss)

89.0

109.0

200.0

284.0

433.0

433.0

Other Non Operating Income (Expenses)

2.0

1.0

—

-10.0

-31.0

-31.0

EBT, Excl. Unusual Items

2,678.0

2,883.0

3,330.0

4,279.0

5,452.0

6,501.0

Merger & Related Restructuring Charges

-15.0

-51.0

-30.0

-13.0

-19.0

-19.0

Gain (Loss) On Sale Of Assets

4.0

4.0

5.0

22.0

242.0

242.0

Other Unusual Items

—

—

353.0

30.0

—

—

EBT, Incl. Unusual Items

2,667.0

2,836.0

3,658.0

4,318.0

5,675.0

6,724.0

Income Tax Expense

595.0

652.0

735.0

940.0

1,280.0

1,537.0

Earnings From Continuing Operations

2,072.0

2,184.0

2,923.0

3,378.0

4,395.0

5,187.0

Minority Interest

2.0

-14.0

-57.0

-58.0

-44.0

-13.0

Net Income

2,074.0

2,170.0

2,866.0

3,320.0

4,351.0

5,174.0

Net Income to Common Incl Extra Items

2,074.0

2,170.0

2,866.0

3,320.0

4,351.0

5,174.0

Net Income to Common Excl. Extra Items

2,074.0

2,170.0

2,866.0

3,320.0

4,351.0

5,174.0

Total Shares Outstanding

2,016.1

2,016.1

2,016.1

2,016.1

2,016.1

2,026.7

Weighted Avg. Shares Outstanding

2,016.1

2,016.1

2,016.1

2,016.1

2,016.1

2,016.1

Weighted Avg. Shares Outstanding Dil

2,016.1

2,016.1

2,016.1

2,016.1

2,016.1

2,016.1

EPS

1.0

1.1

1.4

1.6

2.2

2.6

EPS Diluted

1.0

1.1

1.4

1.6

2.2

2.6

EBITDA

3,418.0

3,773.0

4,257.0

5,155.0

6,374.0

7,977.0