Loading...
XSTO
NWG
Market cap459mUSD
Mar 24, Last price  
182.40SEK
Name

Nordic Waterproofing Holding AB

Chart & Performance

D1W1MN
XSTO:NWG chart
No data to show
P/E
25.63
P/S
1.07
EPS
7.12
Div Yield, %
2.74%
Shrs. gr., 5y
Rev. gr., 5y
5.56%
Revenues
4.09b
-8.34%
1,671,656,0001,667,971,0001,678,726,0001,719,972,0001,813,000,0002,186,700,0002,679,700,0003,121,600,0003,302,800,0003,663,500,0004,343,400,0004,463,400,0004,091,300,000
Net income
171m
-19.39%
26,832,00070,977,00077,506,00081,835,000156,200,000136,900,000152,100,000197,900,000255,600,000258,600,000331,300,000212,000,000170,900,000
CFO
288m
-42.72%
59,526,00085,200,000158,301,000153,102,000128,100,000126,100,000184,800,000312,200,000462,300,000219,500,000359,700,000502,800,000288,000,000
Dividend
Apr 30, 20254 SEK/sh
Earnings
Jul 08, 2025

Profile

Nordic Waterproofing Holding AB (publ) produces and supplies waterproofing products and services for buildings and infrastructure primarily in Sweden, Finland, Denmark, Norway, Belgium, the Netherlands, Poland, the United Kingdom, and Germany. The company operates in two segments, Products & Solutions, and Installation Services. It offers roofing products for various types of roofing and needs, including flat and pitched roofing waterproofing products, and roofing accessories; building products, such as underlayers, moisture and wind barriers, tarpaulins, geomembranes, and foundation panels; EPDM waterproofing membranes, pumps, filtering, control systems, and light and accessories; and prefabricated elements comprising prefabricated construction components, such as facade elements, floor elements, and walls and sandwich wall elements, as well as distributes pond systems and builds and renovates roofs. The company also provides ethylene propylene diene monomer-based water and weather protection solutions for buildings and other types of constructions; insulation material and other building products; green roofing materials and products for moisture-effective buildings; bitumen roofing products; and lining applications as geomembrane for ponds and reservoirs, and tank liners for farming and industrial use, as well as landfill reservoirs and capping of waste. In addition, it offers installation and maintenance services for waterproofing products, as well as designs and installs solar cells. The company serves primarily installers, building contractors, builders' merchants, small installation firms, and private customers. It provides its products under the Mataki, Trebolit, Phønix Tag Materialer, Kerabit, Byggpartner, Nortett, SealEco, Distri Pond, SPT-Painting, Taasinge Elementer, RVT, Urban Green and Veg Tech brands. Nordic Waterproofing Holding AB (publ) was founded in 1889 and is headquartered in Helsingborg, Sweden.
IPO date
Nov 30, 2020
Employees
1,353
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
4,091,300
-8.34%
4,463,400
2.76%
4,343,400
18.56%
Cost of revenue
3,863,600
4,198,100
3,967,000
Unusual Expense (Income)
NOPBT
227,700
265,300
376,400
NOPBT Margin
5.57%
5.94%
8.67%
Operating Taxes
60,000
50,000
82,400
Tax Rate
26.35%
18.85%
21.89%
NOPAT
167,700
215,300
294,000
Net income
170,900
-19.39%
212,000
-36.01%
331,300
28.11%
Dividends
(120,000)
(167,300)
(143,400)
Dividend yield
Proceeds from repurchase of equity
(15,000)
BB yield
Debt
Debt current
213,700
223,300
Long-term debt
993,500
1,043,500
Deferred revenue
Other long-term liabilities
869,200
29,000
55,800
Net debt
(222,400)
673,400
860,100
Cash flow
Cash from operating activities
288,000
502,800
359,700
CAPEX
(75,100)
(58,700)
(104,500)
Cash from investing activities
(72,700)
(127,900)
(236,700)
Cash from financing activities
(344,400)
(269,900)
(101,700)
FCF
176,000
424,100
(44,700)
Balance
Cash
222,400
349,300
260,500
Long term investments
184,500
146,200
Excess cash
17,835
310,630
189,530
Stockholders' equity
1,707,100
1,776,700
1,754,300
Invested Capital
2,727,965
2,568,470
2,648,970
ROIC
6.33%
8.25%
12.26%
ROCE
7.92%
8.81%
12.67%
EV
Common stock shares outstanding
24,084
24,084
24,084
Price
Market cap
EV
EBITDA
227,700
435,000
534,300
EV/EBITDA
Interest
58,700
21,600
Interest/NOPBT
22.13%
5.74%