Nilörngruppen B (NIL-B.ST) — 2026-W144

Analysis date: 2026-05-31 | Country: SE | Currency: SEK

Recommendation Summary

Field	Value
Rating	Buy
Intrinsic Value	88.0 SEK
24m Target	81.0 SEK
Price at Analysis	74.0 SEK
Buffett Score	12/20
ROIC	15.1%
Economic Profit	+23.4M SEK
Implied Upside (IV)	18.9%

Research history · this company (4 notes)

2026-W144 · 2026-05-31 · NIL-B.STviewingBuy · ROIC 15% · tgt 81 SEKΔ tgt +16% · IV +26% · HOLD→Buy · MEDIUM→medium convNilörngruppen B: Starkt värdeskapande ROIC 15.06% >> WACC 8%

2026-06-15 · 2026-06-15 · NIL-B.STHOLD · tgt 70 SEK 2026-06-08 · 2026-06-08 · NIL-B.STHOLD · tgt 70 SEK 2026-06-07 · 2026-06-07 · NIL-B.STHOLD · tgt 70 SEKfirst note

0. Company Identification

Ticker: NIL-B.ST | Name: Nilörngruppen B | Country: SE | Sector: Industrial/Commercial

1. What the Company Sells

Nilörngruppen B operates in the Nordic market. ROIC 15.1% vs WACC 8% → EP +23.4M SEK.

2. Who Pays and Why They Stay

Customers pay for products/services based on value proposition and brand strength.

3. Revenue Model

Revenue generated through product/service sales. Scalability and recurring revenue characteristics vary by segment.

4. Margin and Cash Mechanics

ROIC 15.1% vs WACC 8.0% → Economic Profit +23.4M SEK.

5. Supply-side Dependencies

Raw materials, suppliers, distribution channels, and human capital.

6. Competitive Position

Moat strength: 3/5. Brand strength, technology, and customer relationships drive competitive advantage.

7. Growth Engine

Market penetration, geographic expansion, and product development.

8. Business Model Risks

Top risks: Cyclical demand, competitive pressure, raw material costs, macro exposure.

9. History, Management & ESG

Established Nordic industrial company with stable management.

10. Synthesis and Recommendation

Buy — Nilörngruppen B: Strong value creation, ROIC 15.1% >> WACC 8%, attractive at current price.

mttssn research · Nilörngruppen B (NIL-B.ST) · 2026-W144 · 2026-05-31