Valuation Nibe Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:52 2026-07-17 EDT			5-day change	1st Jan Change
1,509.15 ^INR	-2.65%		-6.30%	+35.97%

07-16	Stockholm stocks open lower after an intense earnings morning, OMXS30 index down 0.6%	FW
07-14	Aggregated short positions on the Stockholm Stock Exchange as of July 14	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	109.1	234.9	490.2	4,319	16,919	14,946
Change	-	115.38%	108.65%	781.11%	291.71%	-11.66%
Enterprise Value (EV) ¹	108.8	226.8	478.7	4,658	17,346	15,529
Change	-	108.34%	111.07%	873.07%	272.42%	-10.48%
P/E	-22.8x	188x	231x	242x	84x	55.2x
PBR	1.06x	2.25x	4.61x	5.8x	10.5x	6.44x
PEG	-	-1x	3.3x	0x	0x	2.3x
Capitalization / Revenue	7.56x	9.35x	2.31x	4.1x	6x	2.95x
EV / Revenue	7.55x	9.02x	2.25x	4.42x	6.15x	3.06x
EV / EBITDA	-50.6x	131x	-104x	51.9x	53.8x	27.4x
EV / EBIT	-49.4x	132x	-61.6x	55.6x	59.1x	36.2x
EV / FCF	-10.6x	-98.2x	8.6x	-6.61x	-16x	-30.3x
FCF Yield	-9.47%	-1.02%	11.6%	-15.1%	-6.27%	-3.3%
Dividend per Share ²	-	-	-	0.1	1	1.25
Rate of return	-	-	-	0.03%	0.08%	0.12%
EPS ²	-0.4595	0.12	0.204	1.507	15.33	18.95
Distribution rate	-	-	-	6.64%	6.52%	6.59%
Net sales ¹	14.43	25.13	212.4	1,053	2,818	5,073
EBITDA ¹	-2.152	1.731	-4.6	89.68	322.3	566.6
EBIT ¹	-2.204	1.712	-7.767	83.72	293.3	429.2
Net income ¹	-4.788	1.25	2.125	15.93	189.8	267.3
Net Debt ¹	-0.2345	-8.163	-11.53	338.6	427.6	583.2
Reference price ²	10.47	22.55	47.05	364.20	1,288.35	1,045.40
Nbr of stocks (in thousands)	10,419	10,419	10,419	11,859	13,132	14,297
Announcement Date	8/29/20	9/1/21	7/8/22	9/1/23	9/5/24	9/6/25

¹INR in Million²INR

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 LIMITED	-	-	-	-	234M
GE AEROSPACE	41.04x	7.47x	31.08x	0.53%	362B
RTX CORPORATION	33.72x	3.06x	18.17x	1.48%	261B
ROLLS-ROYCE HOLDINGS PLC	36.04x	4.85x	22.04x	0.9%	151B
LOCKHEED MARTIN CORPORATION	17.02x	1.66x	11.71x	2.76%	117B
GENERAL DYNAMICS CORPORATION	22.08x	1.86x	15.2x	1.73%	99.53B
NORTHROP GRUMMAN CORPORATION	18.64x	1.88x	13.3x	1.86%	74.08B
BAE SYSTEMS PLC	23.96x	1.76x	12.53x	2.1%	71.65B
L3HARRIS TECHNOLOGIES, INC.	24.29x	2.58x	14.33x	1.76%	52.54B
Average	27.10x	3.14x	17.30x	1.64%	132.14B
Weighted average by Cap.	31.68x	4.22x	20.89x	1.34%