First Time Loading...

Nibe Industrier AB
OTC:NDRBF

Watchlist Manager
Nibe Industrier AB Logo
Nibe Industrier AB
OTC:NDRBF
Watchlist
Price: 4.4875 USD 1.3% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

46.6B
0%
Revenue
Growth Rates:
1 Year
+16%
3 Years
+72%
5 Years
-
7 Years
-
10 Years
-
6.5B
-10%
Operating Income
Growth Rates:
1 Year
+25%
3 Years
+97%
5 Years
-
7 Years
-
10 Years
-
4.8B
-8%
Net Income
Growth Rates:
1 Year
+10%
3 Years
+67%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Nibe Industrier AB

Revenue
46.6B SEK
Cost of Revenue
-31B SEK
Gross Profit
15.6B SEK
Operating Expenses
-9.1B SEK
Operating Income
6.5B SEK
Other Expenses
-1.7B SEK
Net Income
4.8B SEK

Income Statement
Nibe Industrier AB

Rotate your device to view
Income Statement
Currency: SEK
Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
25 342
N/A
25 924
+2%
26 058
+1%
26 598
+2%
27 146
+2%
27 632
+2%
29 195
+6%
30 129
+3%
30 832
+2%
32 750
+6%
34 616
+6%
36 792
+6%
40 071
+9%
42 968
+7%
45 145
+5%
46 660
+3%
46 649
0%
Gross Profit
Cost of Revenue
(17 036)
(17 472)
(17 612)
(17 821)
(18 171)
(18 415)
(19 313)
(20 050)
(20 628)
(22 200)
(23 656)
(25 359)
(27 462)
(29 037)
(30 283)
(31 017)
(31 026)
Gross Profit
8 306
N/A
8 452
+2%
8 446
0%
8 777
+4%
8 975
+2%
9 217
+3%
9 882
+7%
10 079
+2%
10 204
+1%
10 550
+3%
10 960
+4%
11 433
+4%
12 609
+10%
13 931
+10%
14 862
+7%
15 643
+5%
15 623
0%
Operating Income
Operating Expenses
(5 346)
(5 351)
(5 322)
(5 468)
(5 656)
(5 463)
(5 625)
(5 656)
(6 018)
(6 006)
(6 069)
(6 279)
(7 369)
(7 254)
(7 907)
(8 374)
(9 099)
Selling, General & Administrative
(5 227)
(5 617)
(5 600)
(5 792)
(5 512)
(5 837)
(6 002)
(6 002)
(5 956)
(6 523)
(6 851)
(7 162)
(7 518)
(8 092)
(8 597)
(9 071)
(9 331)
Depreciation & Amortization
(244)
0
0
0
(270)
0
0
0
(259)
0
0
0
(32)
0
0
0
(47)
Other Operating Expenses
125
266
278
324
126
374
377
346
197
517
782
883
181
838
690
697
279
Operating Income
2 960
N/A
3 101
+5%
3 124
+1%
3 309
+6%
3 319
+0%
3 754
+13%
4 257
+13%
4 423
+4%
4 186
-5%
4 544
+9%
4 891
+8%
5 154
+5%
5 240
+2%
6 677
+27%
6 955
+4%
7 269
+5%
6 524
-10%
Pre-Tax Income
Interest Income Expense
(78)
(223)
(194)
(241)
11
(190)
(207)
(162)
103
(153)
(124)
(107)
243
(254)
(378)
(545)
(213)
Non-Reccuring Items
(47)
0
0
0
328
353
390
390
39
0
0
0
223
0
0
0
29
Total Other Income
1
0
0
0
0
0
0
0
(10)
0
0
0
(31)
0
0
0
(9)
Pre-Tax Income
2 836
N/A
2 878
+1%
2 930
+2%
3 068
+5%
3 658
+19%
3 917
+7%
4 440
+13%
4 651
+5%
4 318
-7%
4 391
+2%
4 767
+9%
5 047
+6%
5 675
+12%
6 423
+13%
6 577
+2%
6 724
+2%
6 331
-6%
Net Income
Tax Provision
(652)
(676)
(684)
(689)
(735)
(783)
(886)
(954)
(940)
(978)
(1 029)
(1 112)
(1 280)
(1 434)
(1 502)
(1 537)
(1 535)
Income from Continuing Operations
2 184
2 202
2 246
2 379
2 923
3 134
3 554
3 697
3 378
3 413
3 738
3 935
4 395
4 989
5 075
5 187
4 796
Income to Minority Interest
(14)
(25)
(37)
(50)
(57)
(56)
(57)
(57)
(58)
(65)
(73)
(61)
(44)
(30)
(13)
(13)
(11)
Net Income (Common)
2 170
N/A
2 177
+0%
2 209
+1%
2 329
+5%
2 866
+23%
3 078
+7%
3 497
+14%
3 640
+4%
3 320
-9%
3 348
+1%
3 665
+9%
3 874
+6%
4 351
+12%
4 959
+14%
5 062
+2%
5 174
+2%
4 785
-8%
EPS (Diluted)
1.08
N/A
1.07
-1%
1.09
+2%
1.15
+6%
1.42
+23%
1.53
+8%
1.73
+13%
1.81
+5%
1.65
-9%
1.66
+1%
1.82
+10%
1.92
+5%
2.16
+13%
2.46
+14%
2.51
+2%
2.56
+2%
2.37
-7%

See Also

Summary
NDRBF intrinsic value, competitors valuation, and company profile.
DCF Valuation
NDRBF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NDRBF stock valuation using valuation multiples.
Wall Street Estimates
NDRBF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NDRBF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.