Valuation NIBE Industrier AB CBOE

Stocks

Market Closed - CBOE 08:55:00 22/09/2026 pm IST			5-day change	1st Jan Change
44.40 ^SEK	0.00%		0.00%	+27.35%

21/09	German applications for heat pump subsidies rose 103 percent year over year in August	FW
16/09	Marshall Wace no longer a public short seller in Nibe	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	89,554	-	-
Change	-	-28.99%	-27.09%	-38.93%	-17.62%	24.71%	-	-
Enterprise Value (EV) ¹	2,81,271	2,02,300	1,59,976	1,06,279	88,911	1,04,292	1,01,165	98,484
Change	-	-28.08%	-20.92%	-33.57%	-16.34%	17.3%	-3%	-2.65%
P/E	82.9x	45x	29.9x	74.6x	31.5x	26.7x	22.1x	19.9x
PBR	12.9x	7.01x	4.73x	2.72x	2.37x	2.66x	2.44x	2.25x
PEG	-	1.5x	3.08x	-1x	0.3x	0.6x	1.1x	1.8x
Capitalization / Revenue	8.94x	4.89x	3.06x	2.15x	1.76x	2.06x	1.91x	1.79x
EV / Revenue	9.12x	5.05x	3.43x	2.62x	2.18x	2.4x	2.16x	1.97x
EV / EBITDA	49x	27.5x	18.3x	20.1x	13.8x	13.8x	12.2x	11x
EV / EBIT	63.4x	34.5x	22.9x	32.9x	20.7x	20.1x	17.2x	15.4x
EV / FCF	139x	368x	-7,272x	59.6x	43.8x	25.1x	22.8x	20.8x
FCF Yield	0.72%	0.27%	-0.01%	1.68%	2.28%	3.98%	4.38%	4.82%
Dividend per Share ²	0.5	0.65	0.65	0.3	0.35	0.4907	0.5938	0.6582
Rate of return	0.37%	0.67%	0.92%	0.69%	0.98%	1.1%	1.34%	1.48%
EPS ²	1.65	2.16	2.37	0.58	1.13	1.661	2.006	2.23
Distribution rate	30.3%	30.1%	27.4%	51.7%	31%	29.5%	29.6%	29.5%
Net sales ¹	30,832	40,071	46,649	40,521	40,841	43,449	46,932	50,064
EBITDA ¹	5,735	7,347	8,745	5,275	6,441	7,532	8,300	8,919
EBIT ¹	4,438	5,863	6,973	3,226	4,303	5,177	5,892	6,395
Net income ¹	3,320	4,351	4,785	1,173	2,277	3,352	4,052	4,479
Net Debt ¹	5,574	6,540	17,238	19,104	17,099	14,739	11,612	8,930
Reference price ²	136.75	97.10	70.80	43.24	35.62	44.42	44.42	44.42
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.($)
TRANE TECHNOLOGIES PLC	28.6x	4.12x	20.2x	0.94%	9.53TCr
JOHNSON CONTROLS INTERNATIONAL PLC	30.35x	3.79x	20.31x	1.11%	8.79TCr
CARRIER GLOBAL CORPORATION	26.74x	2.39x	11.63x	1.81%	4.5TCr
DAIKIN INDUSTRIES,LTD.	20.8x	1.1x	8.05x	1.74%	3.67TCr
LENNOX INTERNATIONAL INC.	15.35x	2.43x	11.09x	1.41%	1.26TCr
WATSCO, INC.	26.09x	1.52x	14.92x	3.94%	1.22TCr
NIBE INDUSTRIER AB	26.74x	2.4x	13.85x	1.1%	910.6Cr
A. O. SMITH CORPORATION	15.72x	2.09x	10.18x	2.53%	774.14Cr
BEIJER REF AB	28.03x	2.12x	16.27x	1.13%	758.86Cr
Average	24.27x	2.44x	14.06x	1.75%	3.49TCr
Weighted average by Cap.	26.90x	3.11x	16.49x	1.39%