Loading...

Nilörngruppen

OM:NIL B
Snowflake Description

Solid track record, good value and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
NIL B
OM
SEK813M
Market Cap
  1. Home
  2. SE
  3. Consumer Durables
Company description

Nilörngruppen AB produces and sells labels, packaging products, and accessories worldwide. The last earnings update was 18 days ago. More info.


Add to Portfolio Compare Print
NIL B Share Price and Events
7 Day Returns
-8.2%
OM:NIL B
-0.8%
SE Luxury
1.4%
SE Market
1 Year Returns
-18.3%
OM:NIL B
15.3%
SE Luxury
-2%
SE Market
NIL B Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Nilörngruppen (NIL B) -8.2% -6.3% -1% -18.3% 62.4% -
SE Luxury -0.8% -1% 6.5% 15.3% 40.2% 73.5%
SE Market 1.4% -3.3% 1.1% -2% 13% 16.7%
1 Year Return vs Industry and Market
  • NIL B underperformed the Luxury industry which returned 15.3% over the past year.
  • NIL B underperformed the Market in Sweden which returned -2% over the past year.
Price Volatility
NIL B
Industry
5yr Volatility vs Market

NIL B Value

 Is Nilörngruppen undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Nilörngruppen to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Nilörngruppen.

OM:NIL B Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 5.6%
Perpetual Growth Rate 10-Year SE Government Bond Rate 0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for OM:NIL B
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year SE Govt Bond Rate 0.4%
Equity Risk Premium S&P Global 6%
Luxury Unlevered Beta Simply Wall St/ S&P Global 0.72
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.72 (1 + (1- 22%) (12.52%))
0.859
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.86
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.43% + (0.859 * 5.96%)
5.56%

Discounted Cash Flow Calculation for OM:NIL B using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Nilörngruppen is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

OM:NIL B DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (SEK, Millions) Source Present Value
Discounted (@ 5.56%)
2019 49.00 Analyst x1 46.42
2020 83.00 Analyst x1 74.49
2021 92.00 Analyst x1 78.22
2022 98.75 Est @ 7.34% 79.54
2023 103.95 Est @ 5.26% 79.32
2024 107.91 Est @ 3.82% 78.02
2025 110.94 Est @ 2.8% 75.98
2026 113.26 Est @ 2.09% 73.49
2027 115.06 Est @ 1.59% 70.73
2028 116.50 Est @ 1.25% 67.84
Present value of next 10 years cash flows SEK724.05
OM:NIL B DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= SEK116.50 × (1 + 0.43%) ÷ (5.56% – 0.43%)
SEK2,284.46
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= SEK2,284.46 ÷ (1 + 5.56%)10
SEK1,330.32
OM:NIL B Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= SEK724.05 + SEK1,330.32
SEK2,054.37
Equity Value per Share
(SEK)
= Total value / Shares Outstanding
= SEK2,054.37 / 11.40
SEK180.18
OM:NIL B Discount to Share Price
Calculation Result
Value per share (SEK) From above. SEK180.18
Current discount Discount to share price of SEK71.30
= -1 x (SEK71.30 - SEK180.18) / SEK180.18
60.4%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Nilörngruppen is available for.
Intrinsic value
>50%
Share price is SEK71.3 vs Future cash flow value of SEK180.18
Current Discount Checks
For Nilörngruppen to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Nilörngruppen's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Nilörngruppen's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Nilörngruppen's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Nilörngruppen's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OM:NIL B PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in SEK SEK6.35
OM:NIL B Share Price ** OM (2019-05-21) in SEK SEK71.3
Europe Luxury Industry PE Ratio Median Figure of 66 Publicly-Listed Luxury Companies 16.24x
Sweden Market PE Ratio Median Figure of 323 Publicly-Listed Companies 16.74x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Nilörngruppen.

OM:NIL B PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= OM:NIL B Share Price ÷ EPS (both in SEK)

= 71.3 ÷ 6.35

11.22x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Nilörngruppen is good value based on earnings compared to the Europe Luxury industry average.
  • Nilörngruppen is good value based on earnings compared to the Sweden market.
Price based on expected Growth
Does Nilörngruppen's expected growth come at a high price?
Raw Data
OM:NIL B PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 11.22x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
7.1%per year
Europe Luxury Industry PEG Ratio Median Figure of 39 Publicly-Listed Luxury Companies 1.59x
Sweden Market PEG Ratio Median Figure of 235 Publicly-Listed Companies 1.31x

*Line of best fit is calculated by linear regression .

OM:NIL B PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 11.22x ÷ 7.1%

1.59x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Nilörngruppen is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Nilörngruppen's assets?
Raw Data
OM:NIL B PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in SEK SEK17.23
OM:NIL B Share Price * OM (2019-05-21) in SEK SEK71.3
Sweden Luxury Industry PB Ratio Median Figure of 5 Publicly-Listed Luxury Companies 1.24x
Sweden Market PB Ratio Median Figure of 568 Publicly-Listed Companies 2.45x
OM:NIL B PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= OM:NIL B Share Price ÷ Book Value per Share (both in SEK)

= 71.3 ÷ 17.23

4.14x

* Primary Listing of Nilörngruppen.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Nilörngruppen is overvalued based on assets compared to the SE Luxury industry average.
X
Value checks
We assess Nilörngruppen's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Luxury industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Luxury industry average (and greater than 0)? (1 check)
  5. Nilörngruppen has a total score of 4/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

NIL B Future Performance

 How is Nilörngruppen expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
7.1%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Nilörngruppen expected to grow at an attractive rate?
  • Nilörngruppen's earnings growth is expected to exceed the low risk savings rate of 0.4%.
Growth vs Market Checks
  • Nilörngruppen's earnings growth is positive but not above the Sweden market average.
  • Nilörngruppen's revenue growth is expected to exceed the Sweden market average.
Annual Growth Rates Comparison
Raw Data
OM:NIL B Future Growth Rates Data Sources
Data Point Source Value (per year)
OM:NIL B Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts 7.1%
OM:NIL B Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 6.3%
Europe Luxury Industry Earnings Growth Rate Market Cap Weighted Average 9.9%
Europe Luxury Industry Revenue Growth Rate Market Cap Weighted Average 7.2%
Sweden Market Earnings Growth Rate Market Cap Weighted Average 8.6%
Sweden Market Revenue Growth Rate Market Cap Weighted Average 4.6%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
OM:NIL B Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in SEK Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OM:NIL B Future Estimates Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 896 105 86 1
2020-12-31 838 95 78 1
2019-12-31 783 91 70 1
OM:NIL B Past Financials Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income *
2019-03-31 755 90 72
2018-12-31 729 60 71
2018-09-30 717 59 67
2018-06-30 689 56 64
2018-03-31 673 63 61
2017-12-31 680 66 65
2017-09-30 675 65 58
2017-06-30 671 64 60
2017-03-31 650 58 62
2016-12-31 610 55 56
2016-09-30 582 48 57
2016-06-30 557 40 50

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Nilörngruppen's earnings are expected to grow by 7.1% yearly, however this is not considered high growth (20% yearly).
  • Nilörngruppen's revenue is expected to grow by 6.3% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
OM:NIL B Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from Nilörngruppen Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OM:NIL B Future Estimates Data
Date (Data in SEK Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 7.52 7.52 7.52 1.00
2020-12-31 6.83 6.83 6.83 1.00
2019-12-31 6.12 6.12 6.12 1.00
OM:NIL B Past Financials Data
Date (Data in SEK Millions) EPS *
2019-03-31 6.35
2018-12-31 6.20
2018-09-30 5.83
2018-06-30 5.61
2018-03-31 5.36
2017-12-31 5.70
2017-09-30 5.12
2017-06-30 5.27
2017-03-31 5.45
2016-12-31 4.93
2016-09-30 4.99
2016-06-30 4.40

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Nilörngruppen is expected to efficiently use shareholders’ funds in the future (Return on Equity greater than 20%).
X
Future performance checks
We assess Nilörngruppen's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Nilörngruppen has a total score of 3/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

NIL B Past Performance

  How has Nilörngruppen performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Nilörngruppen's growth in the last year to its industry (Luxury).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Nilörngruppen's year on year earnings growth rate has been positive over the past 5 years.
  • Nilörngruppen's 1-year earnings growth exceeds its 5-year average (18.5% vs 15.7%)
  • Nilörngruppen's earnings growth has exceeded the Europe Luxury industry average in the past year (18.5% vs 14.9%).
Earnings and Revenue History
Nilörngruppen's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Nilörngruppen Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OM:NIL B Past Revenue, Cash Flow and Net Income Data
Date (Data in SEK Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 755.31 72.44 245.37
2018-12-31 729.19 70.72 244.12
2018-09-30 716.59 66.51 240.87
2018-06-30 688.81 63.93 233.95
2018-03-31 673.13 61.12 226.88
2017-12-31 680.39 65.02 229.77
2017-09-30 675.15 58.38 230.33
2017-06-30 670.54 60.05 224.01
2017-03-31 650.01 62.19 215.73
2016-12-31 610.48 56.22 208.21
2016-09-30 582.20 56.94 197.28
2016-06-30 556.75 50.16 195.27
2016-03-31 537.44 42.77 196.93
2015-12-31 527.16 39.03 194.69
2015-09-30 507.34 36.03 190.36
2015-06-30 496.37 38.35 184.60
2015-03-31 476.39 39.37 174.72
2014-12-31 457.55 41.73 165.58
2013-12-31 382.81 34.61 142.68
2012-12-31 330.43 25.01 134.98

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Nilörngruppen has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • Nilörngruppen used its assets more efficiently than the Europe Luxury industry average last year based on Return on Assets.
  • Nilörngruppen's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Nilörngruppen's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Luxury industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Nilörngruppen has a total score of 5/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

NIL B Health

 How is Nilörngruppen's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Nilörngruppen's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Nilörngruppen is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Nilörngruppen's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Nilörngruppen's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 2.7x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Nilörngruppen Company Filings, last reported 1 month ago.

OM:NIL B Past Debt and Equity Data
Date (Data in SEK Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 196.40 101.80 55.73
2018-12-31 180.77 40.46 37.94
2018-09-30 151.73 59.41 47.72
2018-06-30 145.42 71.40 51.44
2018-03-31 166.57 52.12 54.82
2017-12-31 153.91 35.68 44.84
2017-09-30 129.44 64.46 49.80
2017-06-30 122.66 70.67 47.21
2017-03-31 149.47 43.91 42.83
2016-12-31 137.79 25.50 35.21
2016-09-30 122.08 48.00 34.81
2016-06-30 107.67 63.23 43.06
2016-03-31 118.84 25.57 17.79
2015-12-31 113.34 26.51 31.55
2015-09-30 98.76 40.72 28.79
2015-06-30 93.27 36.28 27.87
2015-03-31 123.45 7.10 30.61
2014-12-31 114.28 6.46 38.58
2013-12-31 94.91 1.74 38.34
2012-12-31 86.41 1.89 30.15
  • Nilörngruppen's level of debt (51.8%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (2.9% vs 51.8% today).
  • Debt is well covered by operating cash flow (88%, greater than 20% of total debt).
  • Nilörngruppen earns more interest than it pays, coverage of interest payments is not a concern.
X
Financial health checks
We assess Nilörngruppen's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Nilörngruppen has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

NIL B Dividends

 What is Nilörngruppen's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
5.61%
Current annual income from Nilörngruppen dividends. Estimated to be 6.87% next year.
If you bought SEK2,000 of Nilörngruppen shares you are expected to receive SEK112 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Nilörngruppen's pays a higher dividend yield than the bottom 25% of dividend payers in Sweden (1.81%).
  • Nilörngruppen's dividend is above the markets top 25% of dividend payers in Sweden (4.42%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
OM:NIL B Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
Europe Luxury Industry Average Dividend Yield Market Cap Weighted Average of 51 Stocks 1.8%
Sweden Market Average Dividend Yield Market Cap Weighted Average of 243 Stocks 3.2%
Sweden Minimum Threshold Dividend Yield 10th Percentile 1.2%
Sweden Bottom 25% Dividend Yield 25th Percentile 1.8%
Sweden Top 25% Dividend Yield 75th Percentile 4.4%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

OM:NIL B Future Dividends Estimate Data
Date (Data in SEK) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 5.50 1.00
2020-12-31 5.00 1.00
2019-12-31 4.20 1.00
OM:NIL B Past Annualized Dividends Data
Date (Data in SEK) Dividend per share (annual) Avg. Yield (%)
2019-05-15 4.000 5.446
2018-05-21 4.000 5.173
2017-04-11 3.600 4.142
2017-02-14 3.600 4.164
2016-03-29 3.000 5.201
2016-02-16 3.000 7.284

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Whilst dividend payments have been stable, Nilörngruppen has been paying a dividend for less than 10 years.
  • Dividend payments have increased, but Nilörngruppen only paid a dividend in the past 3 years.
Current Payout to shareholders
What portion of Nilörngruppen's earnings are paid to the shareholders as a dividend.
  • Dividends paid are covered by earnings (1.6x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be covered by earnings (1.4x coverage).
X
Income/ dividend checks
We assess Nilörngruppen's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.2%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Nilörngruppen afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Nilörngruppen has a total score of 4/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

NIL B Management

 What is the CEO of Nilörngruppen's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Claes Wetterstedt
COMPENSATION SEK0
AGE 56
TENURE AS CEO 10.3 years
CEO Bio

Mr. Claes af Wetterstedt has been the Chief Executive Officer at Nilörngruppen AB since November 2001 and also serves as its President and Head of Marketing & Sales. Mr. Wetterstedt also serves as Managing Director of Nilörn AB, a subsidiary of Nilorngruppen Ab. He served as the Chief Executive Officer of Sales & Marketing at Nilörngruppen AB. Previously, he served as Key Account Manager, President, Acting Chief Executive Officer and Acting Managing Director at Nilörngruppen AB.

CEO Compensation
  • Claes's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Claes's remuneration is lower than average for companies of similar size in Sweden.
Management Team Tenure

Average tenure and age of the Nilörngruppen management team in years:

11
Average Tenure
57
Average Age
  • The average tenure for the Nilörngruppen management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team

Claes Wetterstedt

TITLE
President & CEO
AGE
56
TENURE
10.3 yrs

Krister Magnusson

TITLE
Chief Financial Officer
AGE
52
TENURE
11 yrs

Michael Seedorff

TITLE
Managing Director of Sales - Nilorn Denmark A/S
AGE
61

Martin Dahlqvist

TITLE
Managing Director of Nilörn Produktion Ab
AGE
51
TENURE
21.3 yrs

Per-Arne Johansson

TITLE
Managing Director of Borås Etikettväveri Ab
AGE
63

Vivek Sarin

TITLE
Managing Director of Calmon Abacus
AGE
67

Elizabeth Sampaio

TITLE
Managing Director of Nilron Portugal
AGE
53

Karl-Heinz Hamacher

TITLE
Managing Director of Nilorn Germany GmbH
AGE
64

Martin Bally

TITLE
Managing Director of Bally Labels AG
AGE
58

Mike Diesendorff

TITLE
Managing Director of HH Calmon & Co Ltd
AGE
51
Board of Directors Tenure

Average tenure and age of the Nilörngruppen board of directors in years:

2.5
Average Tenure
50.5
Average Age
  • The average tenure for the Nilörngruppen board of directors is less than 3 years, this suggests a new board.
Board of Directors

Petter Stillström

TITLE
Chairman
AGE
46
TENURE
10.3 yrs

Vilhelm Schottenius

TITLE
Director
AGE
62
TENURE
10.3 yrs

Marie Peterzén

TITLE
Director
AGE
62
TENURE
2.9 yrs

Gunilla Brisinger

TITLE
Director
AGE
53
TENURE
2 yrs

Johan Larsson

TITLE
Director
AGE
48
TENURE
1 yrs

Blenda Lagerkvist

TITLE
Director
AGE
42
TENURE
1 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (SEK) Value (SEK)
23. Oct 18 Sell AB Traction Company 22. Oct 18 22. Oct 18 -300,000 SEK83.50 SEK-25,050,001
X
Management checks
We assess Nilörngruppen's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Nilörngruppen has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

NIL B News

Simply Wall St News

Does Nilörngruppen AB (STO:NIL B) Have A Place In Your Dividend Portfolio?

Dividend Growth Potential The other half of the dividend investing equation is evaluating whether earnings per share (EPS) are growing. … Earnings per share have been growing rapidly, but given that it is paying out more than half of its earnings as dividends, we wonder how Nilörngruppen will keep funding its growth projects in the future. … Conclusion To summarise, shareholders should always check that Nilörngruppen's dividends are affordable, that its dividend payments are relatively stable, and that it has decent prospects for growing its earnings and dividend.

Simply Wall St -

Nilörngruppen (STO:NIL B) Shareholders Have Enjoyed A 74% Share Price Gain

For example, Nilörngruppen AB (STO:NIL B) shareholders have seen the share price rise 74% over three years, well in excess of the market return (18%, not including dividends). … One flawed but reasonable way to assess how sentiment around a company has changed is to compare the earnings per share (EPS) with the share price. … During three years of share price growth, Nilörngruppen achieved compound earnings per share growth of 22% per year.

Simply Wall St -

Here's What Nilörngruppen AB's (STO:NIL B) ROCE Can Tell Us

Specifically, we'll consider its Return On Capital Employed (ROCE), since that will give us an insight into how efficiently the business can generate profits from the capital it requires. … Understanding Return On Capital Employed (ROCE). … ROCE is a metric for evaluating how much pre-tax income (in percentage terms) a company earns on the capital invested in its business.

Simply Wall St -

Was Nilörngruppen AB's (STO:NIL B) Earnings Growth Better Than The Industry's?

Investors with a long-term horizong may find it valuable to assess Nilörngruppen AB's (STO:NIL B) earnings trend over time and against its industry benchmark as opposed to simply looking at a sincle earnings announcement at one point in time. … NIL B's trailing twelve-month earnings (from 31 December 2018) of kr71m has. … However, this one-year growth rate has been lower than its average earnings growth rate over the past 5 years of 15%, indicating the rate at which NIL B is growing has slowed down

Simply Wall St -

What Should You Know About Nilörngruppen AB's (STO:NIL B) Growth?

Since Nilörngruppen AB (STO:NIL B) released its earnings in December 2018,. … analyst forecasts seem fairly subdued, … the higher past 5-year average growth rate of 15%

Simply Wall St -

What Kind Of Shareholders Own Nilörngruppen AB (STO:NIL B)?

Generally speaking, as a company grows, institutions will increase their ownership. … Conversely, insiders often decrease their ownership over time. … We can zoom in on the different ownership groups, to learn more about NIL B

Simply Wall St -

Nilörngruppen AB (STO:NIL B): Will The Growth Last?

In December 2018, Nilörngruppen AB (STO:NIL B) announced its most recent earnings update, whicha … confirmed … company

Simply Wall St -

Does Nilörngruppen AB (STO:NIL B) Have A Particularly Volatile Share Price?

In finance, Beta is a measure of volatility. … Every stock in the market is exposed to this volatility, which is linked to the fact that stocks prices are correlated in an efficient market. … Beta can be a useful tool to understand how much a stock is influenced by market risk (volatility).

Simply Wall St -

A Closer Look At Nilörngruppen AB's (STO:NIL B) Impressive ROE

While some investors are already well versed in financial metrics (hat tip), this article is for those who would like to learn about Return On Equity (ROE) and why it is important. … That means that for every SEK1 worth of shareholders' equity, it generated SEK0.39 in profit. … Return on Equity = Net Profit ÷ Shareholders' Equity

Simply Wall St -

NIL B Company Info

Description

Nilörngruppen AB produces and sells labels, packaging products, and accessories worldwide. It offers various woven, textile, and embossed labels, as well as hang tags; and packaging products, such as labelled boxes, cartons, and paper and plastic bags. The company also provides accessories, including buttons, zip pulls, buckles, silicones, leather products, etc.; and garment care labels. In addition, it offers security and anti-counterfeit products, as well as solutions for variable data/RIS applications. Nilörngruppen AB was founded in 1970 and is based in Boras, Sweden.

Details
Name: Nilörngruppen AB
NIL B
Exchange: OM
Founded: 1970
SEK812,961,744
11,401,988
Website: http://www.nilorn.com
Address: Nilörngruppen AB
Wieslanders väg 3,
Box 499,
Boras,
Västra Götaland County, 501 13,
Sweden
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
OM NIL B Class B Shares OMX Nordic Exchange Stockholm SE SEK 12. Jun 2015
OTCPK NLLG.F Class B Shares Pink Sheets LLC US USD 12. Jun 2015
LSE 0GB5 Class B Shares London Stock Exchange GB SEK 12. Jun 2015
BATS-CHIXE NILBS Class B Shares BATS 'Chi-X Europe' GB SEK 12. Jun 2015
Number of employees
Current staff
Staff numbers
496
Nilörngruppen employees.
Industry
Textiles
Consumer Durables
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/21 22:27
End of day share price update: 2019/05/21 00:00
Last estimates confirmation: 2019/05/05
Last earnings filing: 2019/05/03
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.