Valuation NIBE Industrier AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 08:11:54 22/07/2026 BST			5-day change	1st Jan Change
36.12 ^SEK	-0.47%		+0.72%	+1.88%

07-14	Barclays raises the price target for Nibe to 27 kronor (26), reiterates Underweight - BN	FW
07-13	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	275,697	195,760	142,738	87,175	71,812	73,163	-	-
Change	-	-28.99%	-27.09%	-38.93%	-17.62%	1.88%	-	-
Enterprise Value (EV) ¹	281,271	202,300	159,976	106,279	88,911	87,650	84,757	82,187
Change	-	-28.08%	-20.92%	-33.57%	-16.34%	-1.42%	-3.3%	-3.03%
P/E	82.9x	45x	29.9x	74.6x	31.5x	23.1x	19.4x	17.5x
PBR	12.9x	7.01x	4.73x	2.72x	2.37x	2.21x	2.04x	1.88x
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	1.7x	1.58x	1.48x
EV / Revenue	9.12x	5.05x	3.43x	2.62x	2.18x	2.04x	1.83x	1.67x
EV / EBITDA	49x	27.5x	18.3x	20.1x	13.8x	12.1x	10.6x	9.57x
EV / EBIT	63.4x	34.5x	22.9x	32.9x	20.7x	17.4x	14.7x	13x
EV / FCF	139x	368x	-7,272x	59.6x	43.8x	22x	20.1x	17.5x
FCF Yield	0.72%	0.27%	-0.01%	1.68%	2.28%	4.54%	4.98%	5.72%
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%	1.32%	1.6%	1.78%
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	36.29	36.29	36.29
Nbr of stocks (in thousands)	2,016,066	2,016,066	2,016,066	2,016,066	2,016,066	2,016,066	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NIBE INDUSTRIER AB	23.14x	2.04x	12.14x	1.32%	7.55B
TRANE TECHNOLOGIES PLC	31.59x	4.54x	22.1x	0.87%	104B
JOHNSON CONTROLS INTERNATIONAL PLC	30.31x	3.76x	20.45x	1.14%	86.46B
CARRIER GLOBAL CORPORATION	31.54x	2.94x	14.07x	1.43%	55.39B
DAIKIN INDUSTRIES,LTD.	24.4x	1.33x	9.66x	1.47%	41.88B
LENNOX INTERNATIONAL INC.	21.56x	3.43x	15.41x	0.99%	18.44B
WATSCO, INC.	29.35x	1.82x	17.01x	3.26%	14.44B
AAON, INC.	45.78x	4.39x	25.44x	-	8.65B
A. O. SMITH CORPORATION	15.77x	2.15x	10.38x	2.46%	8.1B
BEIJER REF AB	26.61x	2x	15.45x	1.19%	7.35B
Average	28.01x	2.84x	16.21x	1.57%	35.21B
Weighted average by Cap.	29.50x	3.38x	17.85x	1.26%