Embellence Group AB
Embellence Group AB (publ) provides interior decoration products worldwide. The company offers textiles and rugs under the Boråstapeter, Cole & Son, Wall&decò, Pappelina, Artscape, and Borås Tapetfabrik brands in the wallpaper segment. It serves wallpaper companies, designers, lifestyle brands, and construction companies. The company was incorporated in 1905 and is headquartered in Borås, Sweden.
Embellence Group AB (EMBELL) - Net Assets
Latest net assets as of September 2025: Skr506.00 Million SEK
Based on the latest financial reports, Embellence Group AB (EMBELL) has net assets worth Skr506.00 Million SEK as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr784.00 Million) and total liabilities (Skr278.00 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Skr506.00 Million |
| % of Total Assets | 64.54% |
| Annual Growth Rate | 6.22% |
| 5-Year Change | 154.05% |
| 10-Year Change | N/A |
| Growth Volatility | 25.65 |
Embellence Group AB - Net Assets Trend (2017–2024)
This chart illustrates how Embellence Group AB's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Embellence Group AB (2017–2024)
The table below shows the annual net assets of Embellence Group AB from 2017 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Skr538.00 Million | +29.68% |
| 2023-12-31 | Skr414.88 Million | +3.96% |
| 2022-12-31 | Skr399.06 Million | +36.03% |
| 2021-12-31 | Skr293.37 Million | +38.53% |
| 2020-12-31 | Skr211.77 Million | -14.90% |
| 2019-12-31 | Skr248.85 Million | -35.52% |
| 2018-12-31 | Skr385.91 Million | +9.46% |
| 2017-12-31 | Skr352.55 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Embellence Group AB's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 1.1% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Skr306.77 Million | 57.02% |
| Common Stock | Skr58.85 Million | 10.94% |
| Other Comprehensive Income | Skr60.82 Million | 11.31% |
| Other Components | Skr111.56 Million | 20.74% |
| Total Equity | Skr538.00 Million | 100.00% |
Embellence Group AB Competitors by Market Cap
The table below lists competitors of Embellence Group AB ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
PT Nusantara Sejahtera Raya Tbk
JK:CNMA
|
$41.76 Million |
|
Viscount Mining Corp
PINK:VLMGF
|
$41.76 Million |
|
Alkim Kagit Sanayi ve Ticaret AS
IS:ALKA
|
$41.77 Million |
|
KMH Co. Ltd
KQ:122450
|
$41.77 Million |
|
MNC Vision Networks PT
JK:IPTV
|
$41.76 Million |
|
SYGNITY S.A. ZY 1
F:CPN
|
$41.74 Million |
|
Turnkey Communication Services PCL
BK:TKC
|
$41.73 Million |
|
Ind-Swift Laboratories Limited
NSE:INDSWFTLAB
|
$41.73 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Embellence Group AB's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 414,877,000 to 538,000,000, a change of 123,123,000 (29.7%).
- Net income of 57,000,000 contributed positively to equity growth.
- New share issuances of 29,000,000 increased equity.
- Other comprehensive income increased equity by 36,380,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr57.00 Million | +10.59% |
| Share Issuances | Skr29.00 Million | +5.39% |
| Other Comprehensive Income | Skr36.38 Million | +6.76% |
| Other Changes | Skr743.00K | +0.14% |
| Total Change | Skr- | 29.68% |
Book Value vs Market Value Analysis
This analysis compares Embellence Group AB's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.42x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 2.03x to 1.42x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | Skr16.47 | Skr33.50 | x |
| 2018-12-31 | Skr18.03 | Skr33.50 | x |
| 2019-12-31 | Skr11.63 | Skr33.50 | x |
| 2020-12-31 | Skr9.90 | Skr33.50 | x |
| 2021-12-31 | Skr13.47 | Skr33.50 | x |
| 2022-12-31 | Skr17.88 | Skr33.50 | x |
| 2023-12-31 | Skr18.37 | Skr33.50 | x |
| 2024-12-31 | Skr23.53 | Skr33.50 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Embellence Group AB utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 10.59%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 7.33%
- • Asset Turnover: 0.94x
- • Equity Multiplier: 1.54x
- Recent ROE (10.59%) is below the historical average (15.24%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2018 | 11.46% | 7.77% | 0.86x | 1.71x | Skr5.62 Million |
| 2019 | 20.22% | 8.46% | 1.12x | 2.14x | Skr25.42 Million |
| 2020 | 20.37% | 7.57% | 1.11x | 2.42x | Skr21.95 Million |
| 2021 | 20.22% | 9.17% | 1.04x | 2.13x | Skr29.98 Million |
| 2022 | 14.38% | 7.97% | 0.84x | 2.14x | Skr17.50 Million |
| 2023 | 9.47% | 5.31% | 0.92x | 1.93x | Skr-2.20 Million |
| 2024 | 10.59% | 7.33% | 0.94x | 1.54x | Skr3.20 Million |
Industry Comparison
This section compares Embellence Group AB's net assets metrics with peer companies in the Furnishings, Fixtures & Appliances industry.
Industry Context
- Industry: Furnishings, Fixtures & Appliances
- Average net assets among peers: $637,443,333
- Average return on equity (ROE) among peers: 1.61%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Embellence Group AB (EMBELL) | Skr506.00 Million | 11.46% | 0.55x | $41.76 Million |
| Lammhults Design Group AB (publ) (LAMM-B) | $539.80 Million | 4.82% | 0.71x | $8.87 Million |
| Nobia AB (NOBI) | $1.37 Billion | 0.00% | 1.66x | $98.34 Million |
| Online Brands Nordic AB (OBAB) | $4.53 Million | 0.00% | 7.62x | $10.36 Million |