Log in to your Inderes Free account to see all free content on this page.
Gabriel Holding
246
DKK
-0.81 %
GABRIEL HOLDING
NASDAQ Copenhagen
Home Products
Consumer Goods & Services
15 following
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)
234.72
EV/EBIT (adj.) (24e)
38.02
P/B (24e)
1.42
Dividend yield-% (24e)
-
Target price
300.00 DKK
Recommendation
Accumulate
Updated
30.8.2024
NASDAQ Copenhagen
GABR
Daily low / high price
246 / 246
DKK
Market cap
464.94M DKK
Turnover
19.68K DKK
Volume
80
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
20.11.2024
General meeting
12.12.2024
Interim report
06.02.2025
Interim report
08.05.2025
Interim report
28.08.2025
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 727.3 | 809.7 | 1,065.0 | 931.2 | 923.3 | 986.7 | 1,082.5 | 1,178.1 |
| growth-% | 2.7 % | 11.3 % | 31.5 % | -12.6 % | -0.8 % | 6.9 % | 9.7 % | 8.8 % |
| EBITDA | 80.3 | 96.5 | 107.5 | 64.3 | 73.4 | 99.3 | 125.1 | 144.4 |
| EBIT (adj.) | 41.9 | 58.6 | 64.9 | 15.9 | 21.1 | 50.0 | 75.7 | 94.0 |
| EBIT | 41.9 | 58.6 | 64.9 | 15.9 | 21.1 | 50.0 | 75.7 | 94.0 |
| Profit before taxes | 32.0 | 58.8 | 80.6 | 2.6 | 5.0 | 38.7 | 66.1 | 86.5 |
| Net income | 25.0 | 46.2 | 58.2 | -4.3 | 2.0 | 30.7 | 52.4 | 68.8 |
| EPS (adj.) | 13.23 | 24.43 | 30.77 | -2.29 | 1.05 | 16.22 | 27.72 | 36.38 |
| growth-% | -48.9 % | 84.7 % | 26.0 % | -107.4 % | 1,447.6 % | 70.9 % | 31.2 % | |
| Dividend | 5.00 | 9.75 | 10.75 | 0.00 | 0.00 | 0.00 | 8.32 | 14.55 |
| Dividend ratio | 37.8 % | 39.9 % | 34.9 % | 30.0 % | 40.0 % |
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 % | 8.0 % | 10.1 % | 11.6 % | 12.3 % |
| EBIT-% (adj.) | 5.8 % | 7.2 % | 6.1 % | 1.7 % | 2.3 % | 5.1 % | 7.0 % | 8.0 % |
| EBIT-% | 5.8 % | 7.2 % | 6.1 % | 1.7 % | 2.3 % | 5.1 % | 7.0 % | 8.0 % |
| ROE | 8.9 % | 15.3 % | 17.1 % | -1.3 % | 0.6 % | 8.9 % | 13.6 % | 15.7 % |
| ROI | 7.1 % | 10.9 % | 12.7 % | 2.3 % | 3.0 % | 6.9 % | 10.5 % | 12.7 % |
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 | 246.00 | 246.00 | 246.00 | 246.00 |
| 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 | 464.9 | 464.9 | 464.9 | 464.9 |
| Enterprise value | 1,521.8 | 1,435.2 | 1,282.2 | 939.8 | 800.8 | 750.9 | 719.5 | 682.0 |
| EV/S | 2.1 | 1.8 | 1.2 | 1.0 | 0.9 | 0.8 | 0.7 | 0.6 |
| EV/EBITDA | 18.9 | 14.9 | 11.9 | 14.6 | 10.9 | 7.6 | 5.8 | 4.7 |
| EV/EBIT (adj.) | 36.3 | 24.5 | 19.7 | 59.0 | 38.0 | 15.0 | 9.5 | 7.3 |
| EV/EBIT | 36.3 | 24.5 | 19.7 | 59.0 | 38.0 | 15.0 | 9.5 | 7.3 |
| P/E (adj.) | 52.2 | 25.8 | 16.7 | - | 234.7 | 15.2 | 8.9 | 6.8 |
| P/E | 52.2 | 25.8 | 16.7 | - | 234.7 | 15.2 | 8.9 | 6.8 |
| P/B | 4.6 | 3.7 | 2.7 | 1.8 | 1.4 | 1.3 | 1.1 | 1.0 |
| P/S | 1.8 | 1.5 | 0.9 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 |
| Dividend yield | 0.7 % | 1.6 % | 2.1 % | 3.4 % | 5.9 % | |||
| Equity ratio | 43.9 % | 44.1 % | 41.3 % | 40.1 % | 39.7 % | 43.4 % | 48.2 % | 52.4 % |
| Gearing ratio | 76.8 % | 75.9 % | 86.1 % | 110.7 % | 112.2 % | 88.7 % | 69.8 % | 53.8 % |
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 | 223.4 | 923.3 | ||
| EBITDA | 10.3 | 64.3 | 15.9 | 19.1 | 22.3 | 15.7 | 73.4 | ||
| EBIT | -2.3 | 15.9 | 3.2 | 7.3 | 8.6 | 2.0 | 21.1 | ||
| Profit before taxes | -4.7 | 2.6 | -3.0 | 4.2 | 6.0 | -2.2 | 5.0 | ||
| Net income | -7.7 | -4.3 | -4.2 | 4.5 | 3.4 | -1.7 | 2.0 |
Login required
This content is only available for logged in users
ShowingAll content types
Gabriel Holding: Return to growth in Q3'23/24 as momentum builds
Gabriel Holding A/S delivers rising revenue and operating profit (EBIT) in the third quarter of the 2023/24 financial year and maintains the upwardly adjusted expectations.
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio
Gabriel Holding: Q3'23/24 earnings preview: Expecting seasonal softness but improving momentum
Gabriel Holding: Carve out of FurnMaster units and new growth strategy
Gabriel launches a new growth strategy to intensify development of the Gabriel Fabrics and SampleMaster business units. Carve-out of the Group’s FurnMaster units starts at the same time.
Gabriel Holding (Extensive research report video): Improving indicators suggest a return to growth
Gabriel Holding initiation of coverage: Improving indicators suggest a return to growth