Gabriel Holding
214
DKK
-6.14 %
GABR
NASDAQ Copenhagen
Home Products
Consumer Goods & Services
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 moreLatest research
Extensive report
Analyst
Latest videos
Financial calendar
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 % |
Login required
This content is only available for logged in users
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 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (DKK) | 690.00 | 630.00 | 515.00 | 306.00 | 214.00 | 214.00 | 214.00 | 214.00 |
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 | 404.5 | 404.5 | 404.5 | 404.5 |
Enterprise value | 1,521.8 | 1,435.2 | 1,282.2 | 939.8 | 709.9 | 689.8 | 665.6 | 625.8 |
EV/S | 2.1 | 1.8 | 1.2 | 1.0 | 0.8 | 0.7 | 0.7 | 0.6 |
EV/EBITDA | 18.9 | 14.9 | 11.9 | 14.6 | 11.4 | 9.5 | 6.6 | 5.3 |
EV/EBIT (adj.) | 36.3 | 24.5 | 19.7 | 59.0 | 59.2 | 30.7 | 13.4 | 9.3 |
EV/EBIT | 36.3 | 24.5 | 19.7 | 59.0 | 59.2 | 30.7 | 13.4 | 9.3 |
P/E (adj.) | 52.2 | 25.8 | 16.7 | - | - | 72.2 | 13.0 | 8.7 |
P/E | 52.2 | 25.8 | 16.7 | - | - | 72.2 | 13.0 | 8.7 |
P/B | 4.6 | 3.7 | 2.7 | 1.8 | 1.3 | 1.2 | 1.1 | 1.0 |
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 % | 3.5 % | ||||
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 % |
Login required
This content is only available for logged in users
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 |
Login required
This content is only available for logged in users
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