Valuation NIBE Industrier AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 10:30:00 06/03/2026 pm IST			5-day change	1st Jan Change
35.01 ^SEK	-1.46%		-3.85%	-1.71%

02/03	Justified Surge for Nibe Amid Gas Rally - Di	FW
02/03	Nibe Chairman Hans Linnarson Increases His Shareholding	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,35,933	2,75,697	1,95,760	1,42,738	87,175	70,582	70,582	-
Change	-	102.82%	-28.99%	-27.09%	-38.93%	-19.03%	0%	-
Enterprise Value (EV) ¹	1,41,799	2,81,271	2,02,300	1,59,976	1,06,279	87,964	84,691	81,491
Change	-	98.36%	-28.08%	-20.92%	-33.57%	-17.23%	-3.72%	-3.78%
P/E ratio	47.4x	82.9x	45x	29.9x	74.6x	31.5x	21x	18.8x
PBR	7.73x	12.9x	7.01x	4.73x	2.72x	2.23x	2.15x	1.98x
PEG	-	5.2x	1.5x	3.08x	-1x	0.3x	0.5x	1.6x
Capitalization / Revenue	5.01x	8.94x	4.89x	3.06x	2.15x	1.76x	1.67x	1.56x
EV / Revenue	5.22x	9.12x	5.05x	3.43x	2.62x	2.15x	2x	1.8x
EV / EBITDA	29.8x	49x	27.5x	18.3x	20.1x	13.8x	11.7x	10.3x
EV / EBIT	40.2x	63.4x	34.5x	22.9x	32.9x	20.7x	16.7x	14.4x
EV / FCF	36.2x	139x	368x	-7,272x	59.6x	28.6x	22.8x	21.7x
FCF Yield	2.76%	0.72%	0.27%	-0.01%	1.68%	3.5%	4.38%	4.6%
Dividend per Share ²	0.3875	0.5	0.65	0.65	0.3	0.3809	0.4902	0.5722
Rate of return	0.57%	0.37%	0.67%	0.92%	0.69%	1.09%	1.4%	1.63%
EPS ²	1.422	1.65	2.16	2.37	0.58	1.13	1.671	1.863
Distribution rate	27.2%	30.3%	30.1%	27.4%	51.7%	32.4%	29.3%	30.7%
Net sales ¹	27,146	30,832	40,071	46,649	40,521	40,841	42,240	45,320
EBITDA ¹	4,764	5,735	7,347	8,745	5,275	6,441	7,230	7,905
EBIT ¹	3,527	4,438	5,863	6,973	3,226	4,303	5,083	5,646
Net income ¹	2,866	3,320	4,351	4,785	1,173	2,277	3,378	3,875
Net Debt ¹	5,866	5,574	6,540	17,238	19,104	17,381	14,108	10,909
Reference price ²	67.42	136.75	97.10	70.80	43.24	35.01	35.01	35.01
Nbr of stocks (in thousands)	20,16,066	20,16,066	20,16,066	20,16,066	20,16,066	20,16,066	20,16,066	-
Announcement Date	17/02/21	17/02/22	15/02/23	16/02/24	14/02/25	12/02/26	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NIBE INDUSTRIER AB	30.23x	2.18x	14.01x	1.07%	773.13Cr
TRANE TECHNOLOGIES PLC	29.59x	4.25x	20.73x	0.89%	9.66TCr
JOHNSON CONTROLS INTERNATIONAL PLC	29.49x	3.68x	20.33x	1.16%	8.4TCr
CARRIER GLOBAL CORPORATION	25.45x	2.76x	13.08x	1.72%	5.05TCr
DAIKIN INDUSTRIES,LTD.	21.57x	1.15x	8.25x	1.68%	3.64TCr
LENNOX INTERNATIONAL INC.	21.9x	3.5x	15.54x	0.96%	1.84TCr
WATSCO, INC.	31.46x	1.97x	18.64x	3.29%	1.53TCr
A. O. SMITH CORPORATION	17.88x	2.58x	11.91x	2.01%	995.96Cr
AAON, INC.	46.67x	4.6x	23.7x	0.43%	753.06Cr
BEIJER REF AB	28.76x	2.11x	16.58x	1.12%	730.95Cr
Average	28.30x	2.88x	16.28x	1.43%	3.34TCr
Weighted average by Cap.	27.76x	3.26x	17.29x	1.32%