Valuation NIBE Industrier AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 17/07/2026 pm IST			5-day change	1st Jan Change
36.70 ^SEK	+1.05%		+3.61%	+3.03%

14/07	Barclays raises the price target for Nibe to 27 kronor (26), reiterates Underweight - BN	FW
13/07	DNB Carnegie cuts Nibe price target to 40 kronor (43), reiterates hold	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,75,697	1,95,760	1,42,738	87,175	71,812	73,990	-	-
Change	-	-28.99%	-27.09%	-38.93%	-17.62%	3.03%	-	-
Enterprise Value (EV) ¹	2,81,271	2,02,300	1,59,976	1,06,279	88,911	88,477	85,584	83,014
Change	-	-28.08%	-20.92%	-33.57%	-16.34%	-0.49%	-3.27%	-3%
P/E	82.9x	45x	29.9x	74.6x	31.5x	23.4x	19.6x	17.7x
PBR	12.9x	7.01x	4.73x	2.72x	2.37x	2.24x	2.06x	1.9x
PEG	-	1.5x	3.08x	-1x	0.3x	0.6x	1x	1.7x
Capitalization / Revenue	8.94x	4.89x	3.06x	2.15x	1.76x	1.72x	1.6x	1.5x
EV / Revenue	9.12x	5.05x	3.43x	2.62x	2.18x	2.06x	1.85x	1.68x
EV / EBITDA	49x	27.5x	18.3x	20.1x	13.8x	12.3x	10.7x	9.67x
EV / EBIT	63.4x	34.5x	22.9x	32.9x	20.7x	17.6x	14.8x	13.1x
EV / FCF	139x	368x	-7,272x	59.6x	43.8x	22.2x	20.3x	17.7x
FCF Yield	0.72%	0.27%	-0.01%	1.68%	2.28%	4.49%	4.94%	5.66%
Dividend per Share ²	0.5	0.65	0.65	0.3	0.35	0.4803	0.58	0.6454
Rate of return	0.37%	0.67%	0.92%	0.69%	0.98%	1.31%	1.58%	1.76%
EPS ²	1.65	2.16	2.37	0.58	1.13	1.568	1.872	2.07
Distribution rate	30.3%	30.1%	27.4%	51.7%	31%	30.6%	31%	31.2%
Net sales ¹	30,832	40,071	46,649	40,521	40,841	42,990	46,297	49,331
EBITDA ¹	5,735	7,347	8,745	5,275	6,441	7,220	7,970	8,589
EBIT ¹	4,438	5,863	6,973	3,226	4,303	5,033	5,775	6,316
Net income ¹	3,320	4,351	4,785	1,173	2,277	3,257	3,906	4,347
Net Debt ¹	5,574	6,540	17,238	19,104	17,099	14,487	11,594	9,024
Reference price ²	136.75	97.10	70.80	43.24	35.62	36.70	36.70	36.70
Nbr of stocks (in thousands)	20,16,066	20,16,066	20,16,066	20,16,066	20,16,066	20,16,066	-	-
Announcement Date	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NIBE INDUSTRIER AB	23.4x	2.06x	12.25x	1.31%	767.64Cr
TRANE TECHNOLOGIES PLC	31.6x	4.54x	22.11x	0.87%	10TCr
JOHNSON CONTROLS INTERNATIONAL PLC	29.81x	3.73x	20.29x	1.15%	8.57TCr
CARRIER GLOBAL CORPORATION	31.36x	3.01x	14.43x	1.39%	5.71TCr
DAIKIN INDUSTRIES,LTD.	24.38x	1.33x	9.65x	1.47%	4.2TCr
LENNOX INTERNATIONAL INC.	22.13x	3.52x	15.8x	0.96%	1.89TCr
WATSCO, INC.	29.38x	1.81x	16.97x	3.26%	1.44TCr
AAON, INC.	48.3x	4.62x	26.77x	0.36%	912.66Cr
A. O. SMITH CORPORATION	15.79x	2.15x	10.4x	2.45%	811.12Cr
BEIJER REF AB	27.39x	2.06x	15.91x	1.16%	761.14Cr
Average	28.35x	2.88x	16.46x	1.44%	3.54TCr
Weighted average by Cap.	29.48x	3.39x	17.92x	1.23%