Gabriel Holding
202
DKK
0 %
GABR
NASDAQ Copenhagen
Home Products
Consumer Goods & Services
14 following
0%
-20.47%
-28.37%
-25.19%
-23.48%
-36.88%
-68.34%
-73.77%
+6.32%
www.gabriel.dk/en/
With roots back to 1851, Gabriel is today a niche company within the global furniture industry, which throughout the value chain, from idea to furniture user, develops, manufactures and sells furniture fabrics, components, upholstered surfaces and related products and services, through its business areas Fabrics, FurnMaster, SampleMaster and Screen Solutions. Gabriel sells B2B, and is growing with the largest market participants, working closely with leading international manufacturers and major users of upholstered furniture, seats and upholstered surfaces.
Read moreP/E (adj.) (24e)
-73.73
EV/EBIT (adj.) (24e)
57.28
P/B (24e)
1.19
Dividend yield-% (24e)
-
Target price
225.00 DKK
Recommendation
Reduce
Updated
18.11.2024
NASDAQ Copenhagen
GABR
Daily low / high price
202 / 204
DKK
Market cap
381.78M DKK
Turnover
50.64K DKK
Volume
249
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Philip Coombes
Equity Research Analyst
Kasper Lihn
Head of Research
Rasmus Køjborg
Head of Research, Stables
Latest videos
Financial calendar
Annual report
2025-01-08
General meeting
2025-01-29
Interim report
2025-02-06
Interim report
2025-05-08
Interim report
2025-08-28
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 727.3 | 809.7 | 1,065.0 | 931.2 | 915.0 | 955.1 | 1,005.1 | 1,069.7 |
growth-% | 2.7 % | 11.3 % | 31.5 % | -12.6 % | -1.7 % | 4.4 % | 5.2 % | 6.4 % |
EBITDA | 80.3 | 96.5 | 107.5 | 64.3 | 62.2 | 72.6 | 100.5 | 118.7 |
EBIT (adj.) | 41.9 | 58.6 | 64.9 | 15.9 | 12.0 | 22.5 | 49.6 | 67.2 |
EBIT | 41.9 | 58.6 | 64.9 | 15.9 | 12.0 | 22.5 | 49.6 | 67.2 |
Profit before taxes | 32.0 | 58.8 | 80.6 | 2.6 | -4.1 | 7.0 | 39.2 | 58.6 |
Net income | 25.0 | 46.2 | 58.2 | -4.3 | -5.2 | 5.6 | 31.2 | 46.8 |
EPS (adj.) | 13.23 | 24.43 | 30.77 | -2.29 | -2.74 | 2.96 | 16.50 | 24.74 |
growth-% | -48.9 % | 84.7 % | 26.0 % | -107.4 % | 456.6 % | 49.9 % | ||
Dividend | 5.00 | 9.75 | 10.75 | 0.00 | 0.00 | 0.00 | 0.00 | 7.42 |
Dividend ratio | 37.8 % | 39.9 % | 34.9 % | 30.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 11.0 % | 11.9 % | 10.1 % | 6.9 % | 6.8 % | 7.6 % | 10.0 % | 11.1 % |
EBIT-% (adj.) | 5.8 % | 7.2 % | 6.1 % | 1.7 % | 1.3 % | 2.4 % | 4.9 % | 6.3 % |
EBIT-% | 5.8 % | 7.2 % | 6.1 % | 1.7 % | 1.3 % | 2.4 % | 4.9 % | 6.3 % |
ROE | 8.9 % | 15.3 % | 17.1 % | -1.3 % | -1.6 % | 1.7 % | 9.1 % | 12.3 % |
ROI | 7.1 % | 10.9 % | 12.7 % | 2.3 % | 1.7 % | 3.2 % | 7.1 % | 9.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (DKK) | 690.00 | 630.00 | 515.00 | 306.00 | 202.00 | 202.00 | 202.00 | 202.00 |
Shares | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 |
Market cap | 1,304.1 | 1,190.7 | 973.4 | 578.3 | 381.8 | 381.8 | 381.8 | 381.8 |
Enterprise value | 1,521.8 | 1,435.2 | 1,282.2 | 939.8 | 687.2 | 667.1 | 642.9 | 603.1 |
EV/S | 2.1 | 1.8 | 1.2 | 1.0 | 0.8 | 0.7 | 0.6 | 0.6 |
EV/EBITDA | 18.9 | 14.9 | 11.9 | 14.6 | 11.0 | 9.2 | 6.4 | 5.1 |
EV/EBIT (adj.) | 36.3 | 24.5 | 19.7 | 59.0 | 57.3 | 29.7 | 13.0 | 9.0 |
EV/EBIT | 36.3 | 24.5 | 19.7 | 59.0 | 57.3 | 29.7 | 13.0 | 9.0 |
P/E (adj.) | 52.2 | 25.8 | 16.7 | - | - | 68.1 | 12.2 | 8.2 |
P/E | 52.2 | 25.8 | 16.7 | - | - | 68.1 | 12.2 | 8.2 |
P/B | 4.6 | 3.7 | 2.7 | 1.8 | 1.2 | 1.2 | 1.1 | 0.9 |
P/S | 1.8 | 1.5 | 0.9 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 |
Dividend yield | 0.7 % | 1.6 % | 2.1 % | 3.7 % | ||||
Equity ratio | 43.9 % | 44.1 % | 41.3 % | 40.1 % | 39.3 % | 40.3 % | 43.4 % | 47.4 % |
Gearing ratio | 76.8 % | 75.9 % | 86.1 % | 110.7 % | 114.0 % | 105.9 % | 89.9 % | 69.7 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 215.9 | 931.2 | 227.7 | 241.3 | 230.9 | 215.1 | 915.0 | ||
EBITDA | 10.3 | 64.3 | 15.9 | 19.1 | 19.3 | 4.5 | 62.2 | ||
EBIT | -2.3 | 15.9 | 3.2 | 7.3 | 8.6 | -7.1 | 12.0 | ||
Profit before taxes | -4.7 | 2.6 | -3.0 | 4.2 | 6.0 | -11.2 | -4.1 | ||
Net income | -7.7 | -4.3 | -4.2 | 4.5 | 3.4 | -8.9 | -5.2 |
ShowingAll content types
Gabriel: FY’23/24 results delayed due to short-term uncertainties from accounts in Mexican unit
Financial reporting and general meeting for 2023/24 are postponed. Expectations for the continuing operations in the 2024/25 financial year are published.
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools