Valuation Gränges AB

Equities

Real-time Estimate Cboe Europe Other stock markets 09:50:02 2026-03-11 am EDT			5-day change	1st Jan Change
152.75 ^SEK	-0.42%		-2.74%	+4.74%

Mar. 04	Carnegie Fonder Increases Stake in Gränges	FW
Feb. 18	Granges deputy CEO sells SEK 1.4 mln worth of shares	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	10,652	11,279	9,068	12,332	14,001	16,336	16,336	-
Change	-	5.89%	-19.6%	35.99%	13.53%	16.68%	0%	-
Enterprise Value (EV) ¹	13,944	14,922	13,445	15,565	18,871	20,627	19,690	18,334
Change	-	7.02%	-9.9%	15.77%	21.24%	9.31%	-4.54%	-6.89%
P/E ratio	23.8x	19x	13x	12.2x	13.8x	15.3x	13.7x	11.6x
PBR	1.51x	1.63x	1.11x	1.4x	1.29x	1.42x	1.47x	1.35x
PEG	-	0.6x	0.7x	0.3x	43.61x	48.5x	0.7x	0.7x
Capitalization / Revenue	0.97x	0.62x	0.37x	0.55x	0.6x	0.55x	0.55x	0.51x
EV / Revenue	1.27x	0.82x	0.55x	0.69x	0.8x	0.74x	0.66x	0.58x
EV / EBITDA	11.6x	8.85x	6.51x	6.52x	7.77x	8.53x	7.37x	6.3x
EV / EBIT	21.5x	14.8x	11.7x	10.1x	12x	13.2x	10.9x	9.05x
EV / FCF	16.3x	98.2x	123x	7.54x	-22.6x	21.1x	14x	9.92x
FCF Yield	6.15%	1.02%	0.81%	13.3%	-4.43%	4.74%	7.15%	10.1%
Dividend per Share ²	1.1	2.25	2.5	3	3.2	3.65	3.93	4.502
Rate of return	1.1%	2.12%	2.93%	2.59%	2.43%	2.38%	2.56%	2.94%
EPS ²	4.21	5.58	6.58	9.48	9.51	9.54	11.24	13.17
Distribution rate	26.1%	40.3%	38%	31.6%	33.6%	39%	35%	34.2%
Net sales ¹	11,008	18,130	24,492	22,518	23,506	28,362	29,829	31,735
EBITDA ¹	1,201	1,686	2,064	2,389	2,430	2,466	2,673	2,912
EBIT ¹	648	1,008	1,150	1,536	1,571	1,614	1,801	2,027
Net income ¹	363	595	700	1,010	1,013	1,015	1,167	1,371
Net Debt ¹	3,292	3,643	4,377	3,233	4,870	4,292	3,354	1,999
Reference price ²	100.20	106.10	85.30	116.00	131.70	153.40	153.40	153.40
Nbr of stocks (in thousands)	106,309	106,309	106,309	106,309	106,309	106,491	106,491	-
Announcement Date	1/28/21	1/27/22	1/26/23	1/25/24	1/30/25	1/29/26	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GRÄNGES AB	16.41x	0.74x	8.53x	2.38%	1.79B
CHINA HONGQIAO GROUP LIMITED	12.78x	2.15x	7.41x	5.07%	47.83B
YUNNAN ALUMINIUM CO., LTD.	18.19x	1.9x	10.78x	1.25%	16.52B
PRESS METAL ALUMINIUM HOLDINGS	29.74x	4.02x	19.21x	1.17%	15.94B
SHANDONG NANSHAN ALUMINIUM CO.,LTD.	17.15x	1.76x	6.71x	1.64%	12.16B
CENTURY ALUMINUM COMPANY	6.98x	1.64x	4.72x	-	5.3B
ALUMINIUM BAHRAIN B.S.C.	3.11x	-	-	14.86%	3.41B
QATAR ALUMINIUM MANUFACTURING COMPANY Q.P.S.C.	-26.94x	1.8x	17.01x	4.12%	2.06B
Average	9.68x	2.00x	10.63x	4.35%	13.13B
Weighted average by Cap.	15.38x	2.30x	9.80x	3.66%