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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Nordic Waterproofing

Nordic Waterproofing

Nordic Waterproofing is a market-leading supplier of products used to protect and waterproof roofs. The market is highly consolidated in terms of suppliers, while the customer base is fragmented. The company both supplies (through its Products & Solutions division) and installs (through its Installation Services division) waterproofing products using the materials bitumen and EPDM, but also PVC. Recent acquisitions have also been into prefabricated façade elements and green roofing products.

Sustainability information

Bitumen and synthetic rubber costs have an impact on the company’s margin. Although the product renewal in the roofing industry is low and the pace of technology advances is small, new product introductions have historically resulted in some small provisions. Furthermore, M&A activity always brings the risk of lower than expected operational synergies and performance of acquired businesses.

SEKm 2023 2024e 2025e
Sales 4463 4216 4422
Sales growth (%) 2,8 -5,5 4,9
EBITDA 464 468 599
EBITDA margin (%) 10,4 11,1 13,5
EBIT adj. 317 315 415
EBIT adj. margin (%) 7,1 7,5 9,4
Pretax profit 256 253 383
EPS 8,81 8,18 12,43
EPS growth (%) -35,9 -7,1 51,9
EPS adj. 10,9 9,66 13,72
DPS 5 5,25 6,75
EV/EBITDA (x) 9,9 10,4 7,9
EV/EBIT adj. (x) 14,5 15,4 11,4
P/E (x) 19 20,5 13,5
P/E adj. (x) 15,4 17,3 12,2
EV/sales (x) 1,03 1,15 1,07
FCF yield (%) 10,7 5 8
Le. adj. FCF yld. (%) 9,2 3,7 6,8
Dividend yield (%) 3 3,1 4
Net IB debt/EBITDA (x) 1,6 2,2 1,6
Le. adj. ND/EBITDA (x) 1,4 2,1 1,5
SEKm 2023 2024e 2025e
Sales 4463 4216 4422
COGS -3349 -3093 -3196
Gross profit 1114 1123 1226
Other operating items -650 -655 -627
EBITDA 464 468 599
Depreciation and amortisation -132 -119 -144
of which leasing depreciation -70 -60 -72
EBITA 332 349 455
EO Items -24 -6 0
Impairment and PPA amortisation -39 -40 -40
EBIT 293 309 415
Net financial items -37 -56 -32
Pretax profit 256 253 383
Tax -50 -58 -84
Net profit 206 195 298
Minority interest 6 2 1
Net profit discontinued 0 0 0
Net profit to shareholders 212 197 299
EPS 8,81 8,18 12,43
EPS adj. 10,9 9,66 13,72
Total extraordinary items after tax -19 -5 0
Leasing payments -61 -50 -50
Tax rate (%) 19,5 23 22
Gross margin (%) 25 26,6 27,7
EBITDA margin (%) 10,4 11,1 13,5
EBITA margin (%) 7,4 8,3 10,3
EBIT margin (%) 6,6 7,3 9,4
Pre-tax margin (%) 5,7 6 8,7
Net margin (%) 4,6 4,6 6,7
Sales growth (%) 2,8 -5,5 4,9
EBITDA growth (%) -20,4 0,8 28
EBITA growth (%) -28 5 30,4
EBIT growth (%) -31,9 5,3 34,3
Net profit growth (%) -37,5 -5,7 53,4
EPS growth (%) -35,9 -7,1 51,9
Profitability N/A N/A N/A
ROE (%) 12,1 10,9 15,5
ROE adj. (%) 15,4 13,4 17,6
ROCE (%) 10,3 10,5 13
ROCE adj. (%) 12,5 12 14,3
ROIC (%) 10,5 10 12,1
ROIC adj. (%) 11,2 10,2 12,1
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 488 474 599
EBITDA adj. margin (%) 10,9 11,2 13,5
EBITDA lease adj. 427 424 549
EBITDA lease adj. margin (%) 9,6 10,1 12,4
EBITA adj. 356 355 455
EBITA adj. margin (%) 8 8,4 10,3
EBIT adj. 317 315 415
EBIT adj. margin (%) 7,1 7,5 9,4
Pretax profit Adj. 319 299 423
Net profit Adj. 264 240 338
Net profit to shareholders adj. 270 242 339
Net adj. margin (%) 5,9 5,7 7,7
SEKm 2023 2024e 2025e
EBITDA 464 468 599
Goodwill 1199 1199 1199
Net financial items -37 -56 -32
Other intangible assets 136 104 73
Paid tax -93 -48 -84
Tangible fixed assets 418 686 753
Non-cash items 21 21 -28
Right-of-use asset 116 106 84
Cash flow before change in WC 356 384 454
Total other fixed assets 223 255 283
Change in working capital 147 -111 -56
Fixed assets 2092 2350 2391
Operating cash flow 503 273 399
Inventories 619 590 619
Capex tangible fixed assets -56 -63 -66
Receivables 559 693 722
Capex intangible fixed assets -10 -8 -9
Other current assets 16 16 16
Acquisitions and Disposals -5 0 0
Cash and liquid assets 349 185 332
Free cash flow 433 201 323
Total assets 3634 3834 4081
Dividend paid -168 -120 -126
Shareholders equity 1764 1840 2013
Share issues and buybacks -15 0 0
Minority 13 10 10
Leasing liability amortisation -61 -50 -50
Total equity 1777 1851 2023
Other non-cash items -41 -326 -72
Long-term debt 750 882 954
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 110 110 110
Total other long-term liabilities 160 160 160
Short-term debt 214 214 214
Accounts payable 246 240 243
Other current liabilities 377 377 377
Total liabilities and equity 3634 3834 4081
Net IB debt 724 1020 945
Net IB debt excl. pension debt 724 1020 945
Net IB debt excl. leasing 614 910 835
Capital employed 2850 3056 3300
Capital invested 2501 2871 2968
Working capital 569 681 737
Market cap. diluted (m) 4036 4036 4036
Net IB debt adj. 724 1020 945
Market value of minority 13 10 10
Reversal of shares and participations -185 -216 -244
Reversal of conv. debt assumed equity N/A N/A N/A
EV 4589 4851 4747
Total assets turnover (%) 121,3 112,9 111,7
Working capital/sales (%) 14 14,8 16
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 40,8 55,1 46,7
Net debt / market cap (%) 17,9 25,3 23,4
Equity ratio (%) 48,9 48,3 49,6
Net IB debt adj. / equity (%) 40,8 55,1 46,7
Current ratio 1,84 1,78 2,03
EBITDA/net interest 12,7 8,3 18,7
Net IB debt/EBITDA (x) 1,6 2,2 1,6
Net IB debt/EBITDA lease adj. (x) 1,4 2,1 1,5
Interest coverage 9,1 6,2 14,2
SEKm 2023 2024e 2025e
Shares outstanding adj. 24 24 24
Diluted shares adj. 24 24 24
EPS 8,81 8,18 12,43
Dividend per share 5 5,25 6,75
EPS adj. 10,9 9,66 13,72
BVPS 73,24 76,42 83,59
BVPS adj. 17,83 22,32 30,79
Net IB debt/share 30,07 42,36 39,24
Share price 167,6 167,6 167,6
Market cap. (m) 4036 4036 4036
P/E (x) 19 20,5 13,5
EV/sales (x) 1,03 1,15 1,07
EV/EBITDA (x) 9,9 10,4 7,9
EV/EBITA (x) 13,8 13,9 10,4
EV/EBIT (x) 15,7 15,7 11,4
Dividend yield (%) 3 3,1 4
FCF yield (%) 10,7 5 8
Le. adj. FCF yld. (%) 9,2 3,7 6,8
P/BVPS (x) 2,29 2,19 2
P/BVPS adj. (x) 7,15 6,29 4,96
P/E adj. (x) 15,4 17,3 12,2
EV/EBITDA adj. (x) 9,4 10,2 7,9
EV/EBITA adj. (x) 12,9 13,7 10,4
EV/EBIT adj. (x) 14,5 15,4 11,4
EV/CE (x) 1,6 1,6 1,4
Investment ratios N/A N/A N/A
Capex/sales (%) 1,5 1,7 1,7
Capex/depreciation 1,1 1,2 1
Capex tangibles / tangible fixed assets 13,4 9,2 8,8
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 14,84 8,6 9,57

Equity research

Read earlier research

Media

Nordic Waterproofing - Company presentation with CFO Per-Olof Schrewelius
Nordic Waterproofing - Fireside chat with CEO Martin Ellis

Main shareholders - Nordic Waterproofing

Main shareholders Share capital % Voting shares % Verified
Kingspan Group PLC 80.0 % 80.0 % 7 Nov 2024
Dimensional Fund Advisors 2.2 % 2.2 % 29 Nov 2024
Canaccord Genuity Wealth Management 1.7 % 1.7 % 27 Nov 2024
DNCA Finance S.A 1.3 % 1.3 % 30 Jun 2024
Avanza Pension 0.6 % 0.6 % 27 Nov 2024
Handelsbanken Fonder 0.6 % 0.6 % 30 Nov 2024
Storebrand Fonder 0.4 % 0.4 % 30 Nov 2024
Alcur Fonder 0.4 % 0.4 % 30 Sep 2024
Swedbank Försäkring 0.4 % 0.4 % 27 Nov 2024
Norges Bank Investment Management 0.3 % 0.3 % 27 Nov 2024
Source: Holdings by Modular Finance AB