Nilorngruppen AB
STO:NIL B

Watchlist Manager
Nilorngruppen AB Logo
Nilorngruppen AB
STO:NIL B
Watchlist
Price: 54.3 SEK -13.81%
Market Cap: kr619.1m

Relative Value

The Relative Value of one NIL B stock under the Base Case scenario is 73.65 SEK. Compared to the current market price of 54.3 SEK, Nilorngruppen AB is Undervalued by 26%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NIL B Relative Value
Base Case
73.65 SEK
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

NIL B Competitors Multiples
Nilorngruppen AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Nilorngruppen AB
STO:NIL B
619.1m SEK 0.6 10.5 4.3 6.1
HK
Cecep Costin New Materials Group Ltd
HKEX:2228
44.7B HKD 58.2 -201.3 -103.1 -103.1
CN
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
32.2B CNY 3.6 -69.4 -160.4 -160.4
TW
Eclat Textile Co Ltd
TWSE:1476
116.9B TWD 3.1 20.7 13.8 15.5
CN
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
24.7B CNY 10.1 97.3 79 79
IN
Spentex Industries Ltd
NSE:SPENTEX
291.1B INR 77.2 -72 690.1 -5 606 -3 346.1
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
260B INR 26.4 139.2 -321.4 -255.8
CN
Weiqiao Textile Co Ltd
HKEX:2698
18.9B HKD 1 -11.9 -6.8 -6.8
UK
Coats Group PLC
LSE:COA
1.7B GBP 1.6 29.3 8.7 11
TW
Ruentex Industries Ltd
TWSE:2915
55.7B TWD 20 6.2 160.8 222.6
CN
Yantai Tayho Advanced Materials Co Ltd
SZSE:002254
11.6B CNY 3.1 -472.7 353.5 353.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Nilorngruppen AB
STO:NIL B
Average EV/EBITDA: 103.3
4.3
5%
0.9
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -103.1 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -160.4 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
13.8
6%
2.3
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
79
N/A N/A
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -5 606 N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -321.4 N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -6.8 N/A N/A
UK
Coats Group PLC
LSE:COA
8.7
13%
0.7
TW
Ruentex Industries Ltd
TWSE:2915
160.8
N/A N/A
CN
Yantai Tayho Advanced Materials Co Ltd
SZSE:002254
353.5
299%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Nilorngruppen AB
STO:NIL B
Average EV/EBIT: 114.6
6.1
7%
0.9
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -103.1 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -160.4 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
15.5
6%
2.6
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
79
N/A N/A
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -3 346.1 N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -255.8 N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -6.8 N/A N/A
UK
Coats Group PLC
LSE:COA
11
17%
0.6
TW
Ruentex Industries Ltd
TWSE:2915
222.6
N/A N/A
CN
Yantai Tayho Advanced Materials Co Ltd
SZSE:002254
353.5
198%
1.8