Subscribe

Nilörngruppen AB (NIL-B.ST)

SEK75.40 +0.00 (+0.00%)
SE STO Consumer Cyclical Apparel - Manufacturers
Address Wieslanders vag 3 501 13
Borås, SE
CEO Krister Magnusson
Website nilorn.com
IPO 2015-06-12
ISIN SE0007100342

Explore sections of this company profile

Also trades on Other OTC · NLLGF (USD) Stockholm Stock Exchange · NIL-B.ST (SEK)
Description

Nilörngruppen AB serves as a premier provider of labels, packaging materials, and diverse accessories, with a primary focus on the fashion and apparel industries throughout the Nordic countries, the broader European market, and Asia. Their comprehensive product range features an extensive selection of branding and identification items, such as woven and printed labels, hangtags, badges, and patches. They also supply various hardware components including buttons, rivets, zip pullers, pins, and charms, alongside specialized products like waist tags, tapes, strings and seals, heat transfers, stickers, and button bags. In addition to these, Nilörngruppen offers a full suite of retail packaging solutions, encompassing flat-packed and rigid boxes, a variety of bags (plastic, paper, tote, and drawstring), suit covers, and tissue papers, specifically tailored for both traditional retail and e-commerce needs. Their portfolio further extends to specialized offerings like care and RFID labels, advanced security and anti-counterfeiting products, and essential retail information services. Founded in 1970, the company operates from its headquarters located in Borås, Sweden.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK75.40 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
54.8K
Beta
0.60
Float Shares
6.23M
Free Float %
54.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -0.54% +47.41% +35.04% +25.42% +12.29% +20.13% +22.72% -0.13% +64.44% +52.89%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
75.40
DCF (Unlevered) 189.94 +151.9%
DCF (Levered) 188.07 +149.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.02
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Manufacturers: +3.9%
    +0.1% Q1'26: -15.9% (vs Q1'25)
  • EPS growth Apparel - Manufacturers: +10.5%
    -14.6% Q1'26: -22.5% (vs Q1'25)
  • FCF margin FCF growth · Apparel - Manufacturers: +37.5%
    +9.3% Q1'26: -3.6% (vs Q1'25)
  • EBIT margin Apparel - Manufacturers: +8.0%
    +7.8% Q1'26: +7.1% (vs Q1'25)
  • ROIC Apparel - Manufacturers: +6.0%
    +18.1% Q1'26: +10.8% (vs Q1'25)
  • Share dilution Apparel - Manufacturers: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Manufacturers: 0.02×
    0.61× Q1'26: 1.96× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.53) × ERP
WACC = 93% × Ke + 7% × Kd (9.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 189.94 Current price: 75.40
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
527.16M
est: 526.93M (+0.0%)
610.48M
est: 604.40M (+1.0%)
680.39M
est: 699.00M (-2.7%)
729.19M
est: 736.00M (-0.9%)
715.35M
est: 716.00M (-0.1%)
618.23M
est: 598.92M (+3.2%)
788.31M
est: 736.55M (+7.0%)
942.81M
est: 1.00B (-6.0%)
869.77M
est: 857.00M (+1.5%)
944.67M
est: 929.52M (+1.6%)
945.11M
est: 940.00M (+0.5%)
921.63M
921.63M – 921.63M
-2.0% YoY
967.33M
967.33M – 967.33M
+5.0% YoY
1.03B
1.03B – 1.03B
+6.0% YoY
EBITDA
55.58M
est: 75.33M (-26.2%)
79.33M
est: 86.41M (-8.2%)
87.24M
est: 99.93M (-12.7%)
92.87M
est: 105.22M (-11.7%)
91.10M
est: 102.36M (-11.0%)
76.25M
est: 85.62M (-10.9%)
144.10M
est: 105.30M (+36.8%)
164.55M
est: 143.39M (+14.8%)
94.19M
est: 122.52M (-23.1%)
118.90M
est: 130.78M (-9.1%)
105.86M
est: 132.25M (-20.0%)
129.67M
129.67M – 129.67M
-2.0% YoY
136.10M
136.10M – 136.10M
+5.0% YoY
144.27M
144.24M – 144.29M
+6.0% YoY
EBIT
51.46M
est: 56.48M (-8.9%)
74.71M
est: 64.78M (+15.3%)
80.95M
est: 74.92M (+8.0%)
84.51M
est: 78.88M (+7.1%)
66.50M
est: 76.74M (-13.3%)
50.40M
est: 64.19M (-21.5%)
118.16M
est: 78.94M (+49.7%)
134.63M
est: 107.50M (+25.2%)
63.00M
est: 91.85M (-31.4%)
84.33M
est: 98.99M (-14.8%)
73.79M
est: 100.10M (-26.3%)
98.15M
98.15M – 98.15M
-2.0% YoY
103.01M
103.01M – 103.01M
+5.0% YoY
109.19M
109.17M – 109.21M
+6.0% YoY
Net Income
39.03M
est: 35.60M (+9.6%)
56.22M
est: 60.04M (-6.4%)
65.02M
est: 65.37M (-0.5%)
70.72M
est: 64.31M (+10.0%)
47.24M
est: 49.30M (-4.2%)
33.51M
est: 34.39M (-2.6%)
87.44M
est: 72.16M (+21.2%)
101.00M
est: 117.10M (-13.7%)
39.35M
est: 37.85M (+3.9%)
58.50M
est: 54.96M (+6.4%)
49.94M
est: 57.12M (-12.6%)
56.96M
56.96M – 56.96M
-0.3% YoY
66.83M
66.83M – 66.83M
+17.3% YoY
81.72M
81.72M – 81.72M
+22.3% YoY
SGA
81.58M
est: 121.99M (-33.1%)
84.50M
est: 139.92M (-39.6%)
96.46M
est: 161.82M (-40.4%)
82.18M
est: 170.39M (-51.8%)
65.16M
est: 165.76M (-60.7%)
62.69M
est: 138.65M (-54.8%)
61.95M
est: 170.52M (-63.7%)
265.48M
est: 232.20M (+14.3%)
316.71M
est: 198.40M (+59.6%)
313.48M
est: 196.34M (+59.7%)
est: 198.55M (-100.0%)
194.67M
194.67M – 194.67M
-2.0% YoY
204.33M
204.33M – 204.33M
+5.0% YoY
216.59M
216.55M – 216.62M
+6.0% YoY
EPS
3.42
est: 3.12 (+9.5%)
4.93
est: 5.27 (-6.4%)
5.70
est: 5.73 (-0.6%)
6.20
est: 5.64 (+9.9%)
4.14
est: 4.32 (-4.3%)
2.94
est: 3.02 (-2.5%)
7.67
est: 6.33 (+21.2%)
8.86
est: 10.27 (-13.7%)
3.45
est: 3.32 (+3.9%)
5.13
est: 4.82 (+6.4%)
4.38
est: 5.01 (-12.6%)
5.00
5.00 – 5.00
-0.3% YoY
5.86
5.86 – 5.86
+17.3% YoY
7.17
7.17 – 7.17
+22.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-28 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-27 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-26 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-25 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-22 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-21 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-20 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-19 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-05-18 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-05-15 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-05-13 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-05-12 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-05-11 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-05-08 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-05-07 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-05-06 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-05-05 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-05-04 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-30 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-29 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5
2026-04-28 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5
2026-04-27 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5
2026-04-24 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-20 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-17 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
75.74M
OE per share TTM
6.64
Owner's Yield
8.98%
Maintenance CapEx ratio
104.83%
Maint CapEx / Avg PPE
12.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 5 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Small Cap ETF DFIS 0.00% 72.7K 0.39%
2 Dimensional - International Core Equity 2 ETF DFIC 0.00% 99.3K 0.22%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 21.8K 0.28%
4 Dimensional - International Vector Equity ETF DXIV 0.00% 93.42 0.53%
5 Avantis International Equity ETF AVDE 0.00% 378.76 0.23%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
110.6K
Shares Outstanding
11.40M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Krister Magnusson President & Chief Executive Officer 4M male
Anna-Karin Warfors Sustainability Manager female
Elizabeth Sampaio Managing Director of Nilron Portugal female
Fredrik Clason Head of Marketing & Sales male
Maria Fogelstrom Chief Financial Officer
Martin Bally Managing Director of Bally Labels AG male
Michael Seedorff Managing Director of Sales - Nilorn Denmark A/S male
Andrew Hoppe Managing Director of Nilorn East Asia male
Mohammad Abdul Quyum Managing Director of Bangladesh male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits