Gränges AB (publ)
Gränges AB (publ) engages in the development, production, and distribution of rolled aluminum products for thermal management systems, specialty packaging, and niche applications in Asia Pacific, Europe, and North and South Americas. The company offers clad and unclad rolled aluminium products. It serves various markets, including automotive; heating, ventilation, and air conditioning; specialty … Read more
Gränges AB (publ) (GRNG) - Net Assets
Latest net assets as of December 2025: Skr10.26 Billion SEK
Based on the latest financial reports, Gränges AB (publ) (GRNG) has net assets worth Skr10.26 Billion SEK as of December 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr20.63 Billion) and total liabilities (Skr10.38 Billion). 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 | Skr10.26 Billion |
| % of Total Assets | 49.7% |
| Annual Growth Rate | 11.41% |
| 5-Year Change | 47.94% |
| 10-Year Change | 248.57% |
| Growth Volatility | 17.16 |
Gränges AB (publ) - Net Assets Trend (2011–2025)
This chart illustrates how Gränges AB (publ)'s net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Gränges AB (publ) (2011–2025)
The table below shows the annual net assets of Gränges AB (publ) from 2011 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Skr10.26 Billion | -5.39% |
| 2024-12-31 | Skr10.84 Billion | +23.03% |
| 2023-12-31 | Skr8.81 Billion | +7.36% |
| 2022-12-31 | Skr8.21 Billion | +18.38% |
| 2021-12-31 | Skr6.93 Billion | +16.11% |
| 2020-12-31 | Skr5.97 Billion | +38.39% |
| 2019-12-31 | Skr4.31 Billion | +11.39% |
| 2018-12-31 | Skr3.87 Billion | +16.55% |
| 2017-12-31 | Skr3.32 Billion | +12.95% |
| 2016-12-31 | Skr2.94 Billion | +17.68% |
| 2015-12-31 | Skr2.50 Billion | +16.99% |
| 2014-12-31 | Skr2.14 Billion | -31.02% |
| 2013-12-31 | Skr3.10 Billion | +40.31% |
| 2012-12-31 | Skr2.21 Billion | -2.30% |
| 2011-12-31 | Skr2.26 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Gränges AB (publ)'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 grown by 798.3% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Skr9.57 Billion | 98.53% |
| Common Stock | Skr143.00 Million | 1.47% |
| Total Equity | Skr9.71 Billion | 100.00% |
Gränges AB (publ) Competitors by Market Cap
The table below lists competitors of Gränges AB (publ) ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
North West Company Inc
TO:NWC
|
$1.33 Billion |
|
Fabege AB (publ)
PINK:FBGGF
|
$1.33 Billion |
|
Tangshan Sanyou Chemical Industries Co Ltd
SHG:600409
|
$1.33 Billion |
|
Pinnacle Investment Management Group Ltd
AU:PNI
|
$1.33 Billion |
|
Exail Technologies S.A.
PA:EXA
|
$1.33 Billion |
|
West African Resources Limited
PINK:WFRSF
|
$1.33 Billion |
|
Orange Polska S.A
PINK:PTTWF
|
$1.33 Billion |
|
Bilfinger SE O.N.
LSE:0NRG
|
$1.33 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Gränges AB (publ)'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 10,242,000,000 to 9,710,000,000, a change of -532,000,000 (-5.2%).
- Net income of 1,015,000,000 contributed positively to equity growth.
- Dividend payments of 340,000,000 reduced retained earnings.
- Other comprehensive income decreased equity by 1,626,000,000.
- Other factors increased equity by 419,000,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr1.01 Billion | +10.45% |
| Dividends Paid | Skr340.00 Million | -3.5% |
| Other Comprehensive Income | Skr-1.63 Billion | -16.75% |
| Other Changes | Skr419.00 Million | +4.32% |
| Total Change | Skr- | -5.19% |
Book Value vs Market Value Analysis
This analysis compares Gränges AB (publ)'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: 1.62x
- 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 5.50x to 1.62x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2011-12-31 | Skr26.84 | Skr147.60 | x |
| 2012-12-31 | Skr26.23 | Skr147.60 | x |
| 2013-12-31 | Skr36.80 | Skr147.60 | x |
| 2014-12-31 | Skr25.38 | Skr147.60 | x |
| 2015-12-31 | Skr29.66 | Skr147.60 | x |
| 2016-12-31 | Skr34.82 | Skr147.60 | x |
| 2017-12-31 | Skr39.05 | Skr147.60 | x |
| 2018-12-31 | Skr45.47 | Skr147.60 | x |
| 2019-12-31 | Skr50.65 | Skr147.60 | x |
| 2020-12-31 | Skr69.12 | Skr147.60 | x |
| 2021-12-31 | Skr65.02 | Skr147.60 | x |
| 2022-12-31 | Skr77.12 | Skr147.60 | x |
| 2023-12-31 | Skr82.73 | Skr147.60 | x |
| 2024-12-31 | Skr96.18 | Skr147.60 | x |
| 2025-12-31 | Skr91.26 | Skr147.60 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Gränges AB (publ) 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): 10.45%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 3.58%
- • Asset Turnover: 1.37x
- • Equity Multiplier: 2.13x
- Recent ROE (10.45%) is below the historical average (12.03%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2011 | 2.92% | 1.36% | 1.10x | 1.94x | Skr-160.00 Million |
| 2012 | 14.31% | 6.39% | 1.15x | 1.95x | Skr95.20 Million |
| 2013 | 9.97% | 6.66% | 1.00x | 1.49x | Skr-800.00K |
| 2014 | 14.93% | 6.72% | 1.06x | 2.09x | Skr105.30 Million |
| 2015 | 15.16% | 6.90% | 1.25x | 1.76x | Skr129.00 Million |
| 2016 | 16.93% | 6.91% | 0.91x | 2.70x | Skr203.80 Million |
| 2017 | 19.62% | 5.70% | 1.43x | 2.41x | Skr319.70 Million |
| 2018 | 17.76% | 5.33% | 1.47x | 2.27x | Skr300.70 Million |
| 2019 | 13.91% | 5.01% | 1.14x | 2.43x | Skr168.60 Million |
| 2020 | 6.08% | 3.30% | 0.81x | 2.29x | Skr-233.80 Million |
| 2021 | 8.59% | 3.28% | 1.15x | 2.28x | Skr-98.00 Million |
| 2022 | 8.53% | 2.86% | 1.40x | 2.14x | Skr-120.40 Million |
| 2023 | 11.47% | 4.49% | 1.35x | 1.89x | Skr129.10 Million |
| 2024 | 9.89% | 4.31% | 1.10x | 2.09x | Skr-11.20 Million |
| 2025 | 10.45% | 3.58% | 1.37x | 2.13x | Skr44.00 Million |
Industry Comparison
This section compares Gränges AB (publ)'s net assets metrics with peer companies in the Aluminum industry.
No peer company data available for comparison.