Stock 0GW0 NOBIA AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nobia AB London S.E.

Equities

0GW0

SE0000949331

Construction Supplies & Fixtures

Market Closed - London S.E.
Other stock markets
 08:55:00 17/07/2024 pm IST 		5-day change 1st Jan Change
5.152 SEK +12.40% Intraday chart for Nobia AB +19.00% -53.22%
02:00pm Transcript : Nobia AB, Q2 2024 Earnings Call, Jul 17, 2024
01:00pm Nobia AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,774 11,119 9,170 3,584 1,851 3,057 - -
Enterprise Value (EV) 1 15,126 12,952 11,184 7,564 7,234 7,395 7,257 6,015
P/E ratio 14.6 x 43.9 x 13 x -2,130 x -5.31 x -3.64 x 4.88 x 14.1 x
Yield - 3.04% 4.59% - - 1.83% 7.34% 1.76%
Capitalization / Revenue 0.85 x 0.87 x 0.67 x 0.24 x 0.14 x 0.29 x 0.26 x 0.27 x
EV / Revenue 1.09 x 1.02 x 0.82 x 0.51 x 0.54 x 0.7 x 0.61 x 0.52 x
EV / EBITDA 7.69 x 9.08 x 6.18 x 6.94 x 9.38 x 8.5 x 5.47 x 4.26 x
EV / FCF 13 x 7.36 x 16.6 x -9.44 x -9.19 x 6.33 x 9.52 x 6.77 x
FCF Yield 7.72% 13.6% 6.01% -10.6% -10.9% 15.8% 10.5% 14.8%
Price to Book 2.75 x 2.76 x 1.87 x 0.76 x 0.43 x 0.6 x 0.59 x 0.57 x
Nbr of stocks (in thousands) 1,68,687 1,68,853 1,68,253 1,68,253 1,68,253 6,73,011 - -
Reference price 2 69.80 65.85 54.50 21.30 11.00 4.542 4.542 4.542
Announcement Date 04/02/20 04/02/21 01/02/22 09/02/23 20/02/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 13,930 12,741 13,719 14,929 13,373 10,585 11,950 11,519
EBITDA 1 1,967 1,426 1,809 1,090 771 870 1,326 1,410
EBIT 1 1,132 581 1,009 497 -99 35 427.9 527.5
Operating Margin 8.13% 4.56% 7.35% 3.33% -0.74% 0.33% 3.58% 4.58%
Earnings before Tax (EBT) 1 1,039 353 907 30 -373 -478 224 277.8
Net income 1 810 253 706 -2 -347 -525.9 174.7 218.1
Net margin 5.81% 1.99% 5.15% -0.01% -2.59% -4.97% 1.46% 1.89%
EPS 2 4.790 1.500 4.180 -0.0100 -2.070 -1.247 0.9300 0.3230
Free Cash Flow 1 1,168 1,760 672 -801 -787 1,168 762 888.5
FCF margin 8.38% 13.81% 4.9% -5.37% -5.88% 11.03% 6.38% 7.71%
FCF Conversion (EBITDA) 59.38% 123.42% 37.15% - - 134.25% 57.46% 62.99%
FCF Conversion (Net income) 144.2% 695.65% 95.18% - - - 436.16% 407.46%
Dividend per Share 2 - 2.000 2.500 - - 0.0833 0.3333 0.0800
Announcement Date 04/02/20 04/02/21 01/02/22 09/02/23 20/02/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 3,215 3,509 3,779 3,890 3,480 3,780 3,660 3,562 3,101 3,050 2,615 2,773 2,455 2,595 2,711
EBITDA 1 429 431 386 303 272 129 -18 254 336 162 143 212.5 189 236 276
EBIT 1 228 238 182 212 78 25 81 83 132 -75 -27 25.5 31 68 82
Operating Margin 7.09% 6.78% 4.82% 5.45% 2.24% 0.66% 2.21% 2.33% 4.26% -2.46% -1.03% 0.92% 1.26% 2.62% 3.02%
Earnings before Tax (EBT) 1 213 203 161 22 31 -184 -270 2 50 -155 -167 -130.2 -89.85 -52.7 -5
Net income 1 170 146 128 17 19 -166 -214 1 40 -174 -246 -111.5 -70.09 -41.1 -4
Net margin 5.29% 4.16% 3.39% 0.44% 0.55% -4.39% -5.85% 0.03% 1.29% -5.7% -9.41% -4.02% -2.85% -1.58% -0.15%
EPS 2 1.010 0.8700 0.7600 0.1000 0.1100 -0.9800 -1.280 0.0100 0.2400 -1.040 -1.460 -0.1660 -0.1038 -0.0609 -0.0100
Dividend per Share 2 - - - 2.500 - - - - - - - - - - -
Announcement Date 26/10/21 01/02/22 05/05/22 19/07/22 02/11/22 09/02/23 27/04/23 20/07/23 02/11/23 20/02/24 14/05/24 - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,352 1,833 2,014 3,980 5,383 4,338 4,201 2,959
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.704 x 1.285 x 1.113 x 3.651 x 6.982 x 4.986 x 3.167 x 2.097 x
Free Cash Flow 1 1,168 1,760 672 -801 -787 1,168 762 889
ROE (net income / shareholders' equity) 19.8% 6.09% 15.9% - -2.1% -11.1% 3.68% 4.1%
ROA (Net income/ Total Assets) 8.7% 2.42% 6.82% -0.01% -0.72% -3% 0.3% 1.4%
Assets 1 9,306 10,455 10,356 23,529 48,188 17,530 58,236 15,576
Book Value Per Share 2 25.30 23.80 29.10 28.00 25.70 7.600 7.700 8.020
Cash Flow per Share - - - - - - - -
Capex 1 465 308 892 1,684 1,717 1,306 328 385
Capex / Sales 3.34% 2.42% 6.5% 11.28% 12.84% 12.33% 2.74% 3.34%
Announcement Date 04/02/20 04/02/21 01/02/22 09/02/23 20/02/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Nobia AB

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
4.542 SEK
Average target price
7.367 SEK
Spread / Average Target
+62.19%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Kitchen Cabinets

1st Jan change Capi.
MASTERBRAND, INC. Stock MasterBrand, Inc.
+16.57% 2.24B
AMERICAN WOODMARK CORPORATION Stock American Woodmark Corporation
-0.26% 1.46B
TAKARA STANDARD CO.,LTD. Stock Takara Standard Co.,Ltd.
+8.70% 760M
ZBOM HOME COLLECTION CO.,LTD Stock Zbom Home Collection Co.,Ltd
-30.77% 674M
NANJING OLO HOME FURNISHING CO.,LTD Stock Nanjing OLO Home Furnishing Co.,Ltd
-44.01% 234M
CAESARSTONE LTD. Stock Caesarstone Ltd.
+53.48% 200M
SIGNATURE INTERNATIONAL Stock Signature International
+57.89% 185M
GUANGDONG PIANO CUSTOMIZED FURNITURE CO., LTD. Stock Guangdong Piano Customized Furniture Co., Ltd.
-48.49% 168M
TCM GROUP A/S Stock TCM Group A/S
+28.79% 91.66M
Kitchen Cabinets
  1. Stock Market
  2. Equities
  3. NOBI Stock
  4. 0GW0 Stock
  5. Financials Nobia AB