Relais Group
13.3
EUR
-0.37 %
RELAIS
NASDAQ Helsinki
Automobiles
Consumer Goods & Services
3,571 following
-0.37%
-2.92%
-11.63%
-11.92%
+1.92%
-1.48%
+15.65%
-46.37%
+67.3%
+80.95%
relais.fi/en/investors
Relais Group is an importer and wholesaler for the automotive industry. The Group focuses mainly on the development of vehicle electronic equipment for trucks. Examples of products that the company delivers include lighting products, applications for warning lights, lighting and camera systems, as well as other spare parts for heavy vehicles. The largest operations are in the Nordic and Baltic markets, with customers in the aftermarket industry.
P/E (adj.) (24e)
11.38
EV/EBIT (adj.) (24e)
10.91
P/B (24e)
2
Dividend yield-% (24e)
3.38 %
Target price
16.50 EUR
Recommendation
Accumulate
Updated
7.11.2024
NASDAQ Helsinki
RELAIS
Daily low / high price
13.25 / 13.5
EUR
Market cap
241.16M EUR
Turnover
10.44K EUR
Volume
783
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
Petri Gostowski
Co. Head of Research
Tommi Saarinen
Analyst
Latest videos
Financial calendar
Annual report
2025-02-13
General meeting
2025-04-10
Interim report
2025-05-13
Interim report
2025-08-14
Interim report
2025-10-22
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 128.9 | 237.8 | 260.7 | 284.3 | 318.8 | 325.1 | 334.9 | 344.9 |
growth-% | 30.3 % | 84.5 % | 9.6 % | 9.0 % | 12.2 % | 2.0 % | 3.0 % | 3.0 % |
EBITDA | 19.1 | 36.0 | 36.6 | 43.5 | 50.8 | 49.1 | 50.1 | 52.5 |
EBIT (adj.) | 18.7 | 25.7 | 23.0 | 28.6 | 35.4 | 33.3 | 34.2 | 36.6 |
EBIT | 11.1 | 23.0 | 19.7 | 25.1 | 32.5 | 30.1 | 31.0 | 33.4 |
Profit before taxes | 10.4 | 18.5 | 13.1 | 17.7 | 23.7 | 24.5 | 25.5 | 28.4 |
Net income | 6.9 | 14.4 | 10.0 | 13.7 | 18.3 | 19.1 | 19.9 | 22.1 |
EPS (adj.) | 0.84 | 0.95 | 0.80 | 0.95 | 1.17 | 1.22 | 1.26 | 1.38 |
growth-% | 297.7 % | 13.7 % | -15.6 % | 17.9 % | 23.6 % | 4.4 % | 3.2 % | 9.3 % |
Dividend | 0.30 | 0.36 | 0.40 | 0.44 | 0.45 | 0.46 | 0.48 | 0.50 |
Dividend ratio | 75.3 % | 44.9 % | 72.3 % | 58.1 % | 44.8 % | 44.0 % | 44.3 % | 41.6 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 14.8 % | 15.1 % | 14.0 % | 15.3 % | 15.9 % | 15.1 % | 15.0 % | 15.2 % |
EBIT-% (adj.) | 14.5 % | 10.8 % | 8.8 % | 10.0 % | 11.1 % | 10.3 % | 10.2 % | 10.6 % |
EBIT-% | 8.6 % | 9.7 % | 7.5 % | 8.8 % | 10.2 % | 9.3 % | 9.3 % | 9.7 % |
ROE | 10.2 % | 16.3 % | 9.6 % | 12.8 % | 15.8 % | 15.1 % | 14.5 % | 14.8 % |
ROI | 8.4 % | 11.6 % | 7.5 % | 9.4 % | 11.9 % | 11.0 % | 11.3 % | 12.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 14.70 | 26.00 | 10.20 | 13.50 | 13.30 | 13.30 | 13.30 | 13.30 |
Shares | 17.4 | 17.9 | 18.1 | 18.1 | 18.2 | 18.3 | 18.4 | 18.4 |
Market cap | 255.9 | 466.5 | 184.9 | 244.8 | 242.1 | 243.1 | 244.1 | 245.1 |
Enterprise value | 284.2 | 611.3 | 332.2 | 395.8 | 386.6 | 375.8 | 365.9 | 353.5 |
EV/S | 2.2 | 2.6 | 1.3 | 1.4 | 1.2 | 1.2 | 1.1 | 1.0 |
EV/EBITDA | 14.9 | 17.0 | 9.1 | 9.1 | 7.6 | 7.6 | 7.3 | 6.7 |
EV/EBIT (adj.) | 15.2 | 23.8 | 14.4 | 13.9 | 10.9 | 11.3 | 10.7 | 9.7 |
EV/EBIT | 25.6 | 26.5 | 16.9 | 15.7 | 11.9 | 12.5 | 11.8 | 10.6 |
P/E (adj.) | 17.6 | 27.3 | 12.7 | 14.3 | 11.4 | 10.9 | 10.6 | 9.7 |
P/E | 36.9 | 32.5 | 18.4 | 17.8 | 13.2 | 12.7 | 12.3 | 11.1 |
P/B | 3.6 | 4.5 | 1.8 | 2.2 | 2.0 | 1.8 | 1.7 | 1.6 |
P/S | 2.0 | 2.0 | 0.7 | 0.9 | 0.8 | 0.7 | 0.7 | 0.7 |
Dividend yield | 2.0 % | 1.4 % | 3.9 % | 3.3 % | 3.4 % | 3.5 % | 3.6 % | 3.8 % |
Equity ratio | 46.7 % | 33.2 % | 33.2 % | 33.6 % | 36.1 % | 39.5 % | 42.6 % | 46.3 % |
Gearing ratio | 39.2 % | 138.7 % | 141.7 % | 136.5 % | 119.4 % | 100.6 % | 85.0 % | 69.2 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 80.9 | 284.3 | 82.8 | 74.3 | 74.9 | 86.9 | 318.8 | ||
EBITDA | 11.8 | 43.5 | 13.5 | 11.1 | 13.0 | 13.3 | 50.8 | ||
EBIT | 7.0 | 25.1 | 9.0 | 6.6 | 8.4 | 8.5 | 32.5 | ||
Profit before taxes | 6.0 | 17.7 | 5.8 | 4.9 | 6.5 | 6.5 | 23.7 | -1.5 | -1.4 |
Net income | 6.3 | 13.7 | 3.9 | 3.3 | 4.6 | 6.5 | 18.3 | -1.5 | -1.4 |
ShowingAll content types
Carnegie Commissioned Research: Relais Group: The lights should shine in Q4 – Q3 review
Carnegie Commissioned Research: Relais Group: Q3 first take: Earnings below consensus due to 4% lower sales
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