Adding value to brands

Nilörngruppen

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. In 2017 sales amounted to SEK 680m with an adjusted EBIT margin of 12.7%. The shares are listed on OMX Small Cap since 2018.

Financials

NILÖRNGRUPPEN

SEKm 2018 2019 2020
Sales 737 796 856
Sales growth (%) 8,3 8 7,5
EBITDA 94 105 N/A
EBITDA margin (%) 13 12,8 13,2
EBIT adj 86 86 97
EBIT adj margin (%) 12,7 11,7 12,2
Pretax profit 84 96 105
EPS rep 5,71 6,58 7,2
EPS growth (%) 0 15,2 9,4
EPS adj 5,71 6,58 7,2
DPS 4,3 4,7 5,1
EV/EBITDA (x) 8,9 7,8 7
EV/EBIT adj (x) 9,7 8,4 7,5
P/E (x) 13 11,3 10,3
P/E adj (x) 13 11,3 10,3
EV/sales (x) 1,1 1 0,9
FCF yield (%) 5,4 7,4 8,9
Dividend yield (%) 5,8 6,3 6,9
Net IB debt/EBITDA -0,1 -0,2 -0,4

Main shareholders

Nilörngruppen

Main shareholders Share capital % Voting shares % Verified
Traction 21.8 % 55.5 % 31 Dec 2018
Mawer Investment Management 14.0 % 8.0 % 30 Nov 2018
Montanaro 5.3 % 3.0 % 31 Dec 2018
Nordnet Pensionsförsäkring 3.7 % 2.1 % 31 Dec 2018
Avanza Pension 3.5 % 2.0 % 31 Dec 2018
Nordea Fonder 3.5 % 2.0 % 31 Dec 2018
Berenberg Funds 2.7 % 1.6 % 31 Oct 2018
Protector Forsikring ASA 2.7 % 1.5 % 31 Dec 2018
BBVA Asset Management 2.7 % 1.5 % 30 Nov 2018
La Financière de l'Echiquier 2.6 % 1.5 % 30 Sep 2018
Source: Holdings by Modular Finance AB

Insider list

Nilörngruppen

Name
Traction Branding AB
Traction Branding AB
Traction Branding AB
Johan Vilhelm Schottenius
Claes af Wetterstedt
Claes af Wetterstedt
Claes af Wetterstedt
Krister Magnusson
Traction Branding AB
STILLSTRÖM, PETTER
Show More