Data is not available at this time.
Nordic Waterproofing Holding AB operates in the construction materials sector, specializing in waterproofing solutions for buildings and infrastructure across Northern and Western Europe. The company’s core revenue model is divided into two segments: Products & Solutions, which includes roofing, building, and geomembrane products, and Installation Services, offering design, installation, and maintenance. Its diversified product portfolio caters to installers, contractors, builders' merchants, and private customers, ensuring resilience against regional demand fluctuations. The company holds a strong market position with well-established brands like Mataki, Trebolit, and Kerabit, which are recognized for quality and reliability in waterproofing. Operating in Sweden, Finland, Denmark, and other European markets, Nordic Waterproofing benefits from regional construction activity while mitigating risks through geographic diversification. Its focus on sustainable solutions, such as green roofing and moisture-effective building products, aligns with growing environmental regulations and customer preferences. The company’s integrated approach—combining product manufacturing with service offerings—enhances customer stickiness and creates cross-selling opportunities.
Nordic Waterproofing reported revenue of SEK 4.09 billion for the period, with net income of SEK 170.9 million, reflecting a net margin of approximately 4.2%. Operating cash flow stood at SEK 288 million, indicating solid cash conversion from operations. Capital expenditures of SEK 75.1 million suggest disciplined reinvestment, supporting long-term growth without overleveraging the balance sheet.
The company’s diluted EPS of SEK 7.1 demonstrates its ability to generate earnings for shareholders. With no reported total debt and SEK 222.4 million in cash and equivalents, Nordic Waterproofing maintains a conservative capital structure, prioritizing financial flexibility. Its capital efficiency is further underscored by a beta of 0.851, indicating lower volatility relative to the broader market.
Nordic Waterproofing’s balance sheet is robust, with no debt and a cash position of SEK 222.4 million, providing ample liquidity for operational needs and strategic initiatives. The absence of leverage reduces financial risk, while the company’s positive operating cash flow ensures sustainable self-funding capabilities.
The company has demonstrated stability with a dividend per share of SEK 5, appealing to income-focused investors. Growth is supported by its diversified geographic footprint and product portfolio, though reliance on construction activity in Europe introduces cyclical exposure. The dividend payout appears sustainable given the company’s strong cash flow generation and conservative leverage.
With a market capitalization of SEK 4.38 billion, Nordic Waterproofing trades at a P/E ratio of approximately 25.6x, reflecting investor confidence in its niche market position and profitability. The valuation suggests expectations of steady growth, supported by its regional market leadership and sustainable product offerings.
Nordic Waterproofing’s strategic advantages include its strong brand portfolio, integrated product-service model, and focus on sustainability. The outlook remains stable, supported by demand for waterproofing solutions in both new construction and renovation. However, macroeconomic sensitivity in European construction markets warrants monitoring. The company’s debt-free position provides resilience against potential downturns.
Company description, financial data provided, and market metrics
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |