Relais Group
14 EUR +0.36%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.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Ari Salmivouri | 29.6 % | 29.6 % |
Nordic Industry Development AB | 16.6 % | 16.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jesper Otterbeck | 06.10.2022 | 45,919EUR |
Jesper Otterbeck | 05.09.2022 | 44,040EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 128.9 | 237.8 | 260.7 | 284.3 | 320.4 | 330.5 | 340.4 | 350.7 |
growth-% | 30.3 % | 84.5 % | 9.6 % | 9.0 % | 12.7 % | 3.1 % | 3.0 % | 3.0 % |
EBITDA | 19.1 | 36.0 | 36.6 | 43.5 | 51.6 | 50.7 | 51.0 | 53.2 |
EBIT (adj.) | 18.7 | 25.7 | 23.0 | 28.6 | 36.1 | 35.0 | 35.0 | 37.4 |
EBIT | 11.1 | 23.0 | 19.7 | 25.1 | 33.0 | 31.1 | 31.5 | 34.0 |
Profit before taxes | 10.4 | 18.5 | 13.1 | 17.7 | 24.0 | 23.7 | 25.2 | 28.3 |
Net income | 6.9 | 14.4 | 10.0 | 13.7 | 18.5 | 18.4 | 19.7 | 22.0 |
EPS (adj.) | 0.84 | 0.95 | 0.80 | 0.95 | 1.18 | 1.22 | 1.26 | 1.38 |
growth-% | 297.7 % | 13.7 % | -15.6 % | 17.9 % | 25.3 % | 2.9 % | 3.4 % | 9.5 % |
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 % | 44.3 % | 45.6 % | 44.8 % | 41.8 % |
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-% | 14.8 % | 15.1 % | 14.0 % | 15.3 % | 16.1 % | 15.3 % | 15.0 % | 15.2 % |
EBIT-% (adj.) | 14.5 % | 10.8 % | 8.8 % | 10.0 % | 11.3 % | 10.6 % | 10.3 % | 10.7 % |
EBIT-% | 8.6 % | 9.7 % | 7.5 % | 8.8 % | 10.3 % | 9.4 % | 9.3 % | 9.7 % |
ROE | 10.2 % | 16.3 % | 9.6 % | 12.8 % | 16.0 % | 14.6 % | 14.4 % | 14.8 % |
ROI | 8.4 % | 11.6 % | 7.5 % | 9.4 % | 12.1 % | 11.3 % | 11.4 % | 12.3 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 14.70 | 26.00 | 10.20 | 13.50 | 14.00 | 14.00 | 14.00 | 14.00 |
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 | 254.9 | 255.9 | 256.9 | 258.0 |
Enterprise value | 284.2 | 611.3 | 332.2 | 395.8 | 399.4 | 391.2 | 380.6 | 369.0 |
EV/S | 2.2 | 2.6 | 1.3 | 1.4 | 1.2 | 1.2 | 1.1 | 1.1 |
EV/EBITDA | 14.9 | 17.0 | 9.1 | 9.1 | 7.7 | 7.7 | 7.5 | 6.9 |
EV/EBIT (adj.) | 15.2 | 23.8 | 14.4 | 13.9 | 11.1 | 11.2 | 10.9 | 9.9 |
EV/EBIT | 25.6 | 26.5 | 16.9 | 15.7 | 12.1 | 12.6 | 12.1 | 10.9 |
P/E (adj.) | 17.6 | 27.3 | 12.7 | 14.3 | 11.8 | 11.5 | 11.1 | 10.1 |
P/E | 36.9 | 32.5 | 18.4 | 17.8 | 13.8 | 13.9 | 13.1 | 11.7 |
P/B | 3.6 | 4.5 | 1.8 | 2.2 | 2.1 | 1.9 | 1.8 | 1.7 |
P/S | 2.0 | 2.0 | 0.7 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 |
Dividend yield | 2.0 % | 1.4 % | 3.9 % | 3.3 % | 3.2 % | 3.3 % | 3.4 % | 3.6 % |
Equity ratio | 46.7 % | 33.2 % | 33.2 % | 33.6 % | 36.1 % | 39.0 % | 42.1 % | 45.7 % |
Gearing ratio | 39.2 % | 138.7 % | 141.7 % | 136.5 % | 119.2 % | 103.0 % | 86.7 % | 71.2 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 70.3 | 80.9 | 284.3 | 82.8 | 74.3 | 76.6 | 86.8 | 320.4 | |
EBITDA | 12.1 | 11.8 | 43.5 | 13.5 | 11.1 | 13.6 | 13.4 | 51.6 | |
EBIT | 7.5 | 7.0 | 25.1 | 9.0 | 6.6 | 8.8 | 8.6 | 33.0 | |
Profit before taxes | 6.0 | 6.0 | 17.7 | 5.8 | 4.9 | 6.8 | 6.6 | 24.0 | |
Net income | 4.3 | 6.3 | 13.7 | 3.9 | 3.3 | 4.8 | 6.6 | 18.5 |
Login required
This content is only available for logged in users
Relais Q3 Interim report for 2024
Relais Q3'24 preview: We expect continued growth and margin strengthening
Join Inderes community
Don't miss out - create an account and get all the possible benefits