Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Nilörn

Nilörn

Nilörn is one of Europe's leading label and branding companies in the fashion and apparel industry. The company adds value to trademarks through branding and design of labels, packaging etc. Nilörn delivers 1.5+ billion labels per year. The shares are listed on OMX Small Cap since 2018.

Sustainability information

General downturn in the apparel industry, tougher environment for the fashion industry's middle-segment customers, price pressure.

SEKm 2025 2026e 2027e
Sales 944 966 1009
Sales growth (%) -0,1 2,4 4,5
EBITDA 117 121 135
EBITDA margin (%) 12,4 12,5 13,4
EBIT adj. 85 88 101
EBIT adj. margin (%) 9,1 9,1 10
Pretax profit 77 83 96
EPS 5,11 5,52 6,4
EPS growth (%) -1,2 8,1 15,9
EPS adj. 5,28 5,52 6,4
DPS 3,5 3,5 4
EV/EBITDA (x) 5,5 5,5 4,8
EV/EBIT adj. (x) 7,6 7,6 6,4
P/E (x) 11,5 10,6 9,1
P/E adj. (x) 11,1 10,6 9,1
EV/sales (x) 0,69 0,69 0,64
FCF yield (%) 6,5 5,4 12,2
Le. adj. FCF yld. (%) 3,6 2,6 9,4
Dividend yield (%) 6 6 6,8
Net IB debt/EBITDA (x) -0,2 0 -0,1
Le. adj. ND/EBITDA (x) -0,5 -0,3 -0,4
SEKm 2025 2026e 2027e
Sales 944 966 1009
COGS -512 -535 -561
Gross profit 432 431 448
Other operating items -315 -309 -313
EBITDA 117 121 135
Depreciation and amortisation -33 -33 -34
of which leasing depreciation -18 -18 -18
EBITA 83 88 101
EO Items -2 0 0
Impairment and PPA amortisation 0 0 0
EBIT 83 88 101
Net financial items -6 -5 -5
Pretax profit 77 83 96
Tax -19 -20 -23
Net profit 58 63 73
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 58 63 73
EPS 5,11 5,52 6,4
EPS adj. 5,28 5,52 6,4
Total extraordinary items after tax -2 0 0
Leasing payments -18 -18 -18
Tax rate (%) 24,3 24 24
Gross margin (%) 45,8 44,6 44,4
EBITDA margin (%) 12,4 12,5 13,4
EBITA margin (%) 8,8 9,1 10
EBIT margin (%) 8,8 9,1 10
Pre-tax margin (%) 8,2 8,6 9,5
Net margin (%) 6,2 6,5 7,2
Sales growth (%) -0,1 2,4 4,5
EBITDA growth (%) -0,6 3,8 11,5
EBITA growth (%) 0,7 5,6 14,9
EBIT growth (%) 0,7 5,6 14,9
Net profit growth (%) -1,2 8,1 15,9
EPS growth (%) -1,2 8,1 15,9
Profitability N/A N/A N/A
ROE (%) 16,4 17 18,3
ROE adj. (%) 16,9 17 18,3
ROCE (%) 19 19,2 20,8
ROCE adj. (%) 19,4 19,2 20,8
ROIC (%) 18,8 18,5 19,7
ROIC adj. (%) 19,3 18,5 19,7
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 119 121 135
EBITDA adj. margin (%) 12,6 12,5 13,4
EBITDA lease adj. 100 103 117
EBITDA lease adj. margin (%) 10,6 10,7 11,6
EBITA adj. 85 88 101
EBITA adj. margin (%) 9,1 9,1 10
EBIT adj. 85 88 101
EBIT adj. margin (%) 9,1 9,1 10
Pretax profit Adj. 79 83 96
Net profit Adj. 60 63 73
Net profit to shareholders adj. 60 63 73
Net adj. margin (%) 6,3 6,5 7,2
SEKm 2025 2026e 2027e
EBITDA 117 121 135
Goodwill 0 0 0
Net financial items -6 -5 -5
Other intangible assets 54 59 64
Paid tax -7 -20 -23
Tangible fixed assets 108 135 142
Non-cash items -18 0 0
Right-of-use asset 31 32 34
Cash flow before change in WC 85 96 107
Total other fixed assets 0 0 0
Change in working capital -12 -13 3
Fixed assets 193 226 239
Operating cash flow 72 83 109
Inventories 179 174 182
Capex tangible fixed assets -24 -42 -23
Receivables 142 164 162
Capex intangible fixed assets -4 -5 -5
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 107 84 107
Free cash flow 43 36 82
Total assets 622 649 690
Dividend paid -18 -40 -40
Shareholders equity 359 382 415
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -19 -19 -19
Total equity 359 382 415
Other non-cash items -5 0 0
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 30 30 30
Total other long-term liabilities 5 5 5
Short-term debt 57 57 57
Accounts payable 0 0 0
Other current liabilities 170 174 182
Total liabilities and equity 622 649 690
Net IB debt -20 3 -20
Net IB debt excl. pension debt -20 3 -20
Net IB debt excl. leasing -50 -27 -49
Capital employed 446 469 502
Capital invested 339 385 395
Working capital 151 164 162
Market cap. diluted (m) 667 667 667
Net IB debt adj. -20 3 -20
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 647 670 647
Total assets turnover (%) 154,8 152,1 150,9
Working capital/sales (%) 15,3 16,3 16,1
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -5,5 0,8 -4,7
Net debt / market cap (%) -3 0,5 -2,9
Equity ratio (%) 57,7 58,9 60,2
Net IB debt adj. / equity (%) -5,5 0,8 -4,7
Current ratio 1,88 1,83 1,88
EBITDA/net interest 18 23 25,7
Net IB debt/EBITDA (x) -0,2 0 -0,1
Net IB debt/EBITDA lease adj. (x) -0,5 -0,3 -0,4
Interest coverage 12,9 16,7 19,2
SEKm 2025 2026e 2027e
Shares outstanding adj. 11 11 11
Diluted shares adj. 11 11 11
EPS 5,11 5,52 6,4
Dividend per share 3,5 3,5 4
EPS adj. 5,28 5,52 6,4
BVPS 31,47 33,49 36,38
BVPS adj. 26,73 28,32 30,78
Net IB debt/share -1,73 0,28 -1,72
Share price 58,5 58,5 58,5
Market cap. (m) 667 667 667
P/E (x) 11,5 10,6 9,1
EV/sales (x) 0,7 0,7 0,6
EV/EBITDA (x) 5,5 5,5 4,8
EV/EBITA (x) 7,8 7,6 6,4
EV/EBIT (x) 7,8 7,6 6,4
Dividend yield (%) 6 6 6,8
FCF yield (%) 6,5 5,4 12,2
Le. adj. FCF yld. (%) 3,6 2,6 9,4
P/BVPS (x) 1,86 1,75 1,61
P/BVPS adj. (x) 1,86 1,75 1,61
P/E adj. (x) 11,1 10,6 9,1
EV/EBITDA adj. (x) 5,5 5,5 4,8
EV/EBITA adj. (x) 7,6 7,6 6,4
EV/EBIT adj. (x) 7,6 7,6 6,4
EV/CE (x) 1,5 1,4 1,3
Investment ratios N/A N/A N/A
Capex/sales (%) 3 4,8 2,8
Capex/depreciation 1,9 3,1 1,7
Capex tangibles / tangible fixed assets 22,5 31,1 16
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intang / def. intang N/A N/A N/A
Depreciation on tangibles / tangibles 13,8 11,3 11,4

Equity research

Read earlier research

Media

Nilörn - Company presentation with CEO Krister Magnusson
Nilörn - Company presentation with CEO Krister Magnusson

Main shareholders - Nilörngruppen

Main shareholders Share capital % Voting shares % Verified
Traction 26.3 % 58.1 % 23 Dec 2025
Avanza Pension 6.7 % 3.8 % 23 Dec 2025
Fondsfinans Kapitalforvaltning 6.5 % 3.7 % 31 Dec 2025
Protector Forsikring ASA 4.4 % 2.5 % 23 Dec 2025
Kavaljer Fonder 2.9 % 1.6 % 31 Dec 2025
Nordnet Pensionsförsäkring 2.2 % 1.2 % 23 Dec 2025
Swedbank Försäkring 1.5 % 0.9 % 23 Dec 2025
Bengt Ribbing 1.4 % 0.8 % 23 Dec 2025
Mats Lindberg 1.3 % 0.7 % 23 Dec 2025
Mikael Gunnarsson 1.2 % 0.7 % 23 Dec 2025
Source: Holdings by Modular Finance AB