Grigeo AB
Grigeo Group AB operates in the paper and wood industry in Lithuania. It operates through three segments: Paper and Paper Products; Wood Hardboards and Wood Products; and Raw Material for Corrugated Cardboard and Related Products. The company offers napkins, tissues, paper towels, toilet and cleaning papers, wiping papers, sanitary coverings, dispensers, liquid soap, and soap foam. It is also inv… Read more
Grigeo AB (WM8) - Net Assets
Latest net assets as of September 2025: €135.02 Million EUR
Based on the latest financial reports, Grigeo AB (WM8) has net assets worth €135.02 Million EUR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€191.68 Million) and total liabilities (€56.66 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 | €135.02 Million |
| % of Total Assets | 70.44% |
| Annual Growth Rate | 11.75% |
| 5-Year Change | 44.08% |
| 10-Year Change | N/A |
| Growth Volatility | 5.55 |
Grigeo AB - Net Assets Trend (2015–2024)
This chart illustrates how Grigeo 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 Grigeo AB (2015–2024)
The table below shows the annual net assets of Grigeo AB from 2015 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | €129.03 Million | +10.67% |
| 2023-12-31 | €116.59 Million | +19.15% |
| 2022-12-31 | €97.85 Million | +3.78% |
| 2021-12-31 | €94.29 Million | +5.29% |
| 2020-12-31 | €89.56 Million | +16.50% |
| 2019-12-31 | €76.87 Million | +14.93% |
| 2018-12-31 | €66.89 Million | +18.54% |
| 2017-12-31 | €56.43 Million | +12.54% |
| 2016-12-31 | €50.14 Million | +5.67% |
| 2015-12-31 | €47.45 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Grigeo 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 grown by 207.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €87.69 Million | 68.31% |
| Other Components | €40.68 Million | 31.69% |
| Total Equity | €128.37 Million | 100.00% |
Grigeo AB Competitors by Market Cap
The table below lists competitors of Grigeo AB ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Koryo Credit Information Co. Ltd
KQ:049720
|
$55.05 Million |
|
ANTVF
PINK:ANTVF
|
$55.07 Million |
|
Gogolook Co Ltd
TW:6902
|
$55.08 Million |
|
Hot Chili Limited
OTCQX:HHLKF
|
$55.09 Million |
|
Boryszew SA
WAR:BRS
|
$55.03 Million |
|
BTCS INC. DL-001
F:BIC
|
$55.02 Million |
|
FormPipe Software AB
ST:FPIP
|
$55.01 Million |
|
HMT Limited
NSE:HMT
|
$54.97 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Grigeo AB's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 115,974,000 to 128,373,000, a change of 12,399,000 (10.7%).
- Net income of 20,818,000 contributed positively to equity growth.
- Dividend payments of 9,058,000 reduced retained earnings.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €20.82 Million | +16.22% |
| Dividends Paid | €9.06 Million | -7.06% |
| Other Changes | €639.00K | +0.5% |
| Total Change | €- | 10.69% |
Book Value vs Market Value Analysis
This analysis compares Grigeo 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: 1.04x
- 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 1.20x to 1.04x 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 | €0.85 | €1.02 | x |
| 2018-12-31 | €1.01 | €1.02 | x |
| 2019-12-31 | €1.16 | €1.02 | x |
| 2020-12-31 | €1.35 | €1.02 | x |
| 2021-12-31 | €0.71 | €1.02 | x |
| 2022-12-31 | €0.74 | €1.02 | x |
| 2023-12-31 | €0.88 | €1.02 | x |
| 2024-12-31 | €0.98 | €1.02 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Grigeo 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): 16.22%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 9.77%
- • Asset Turnover: 1.18x
- • Equity Multiplier: 1.40x
- Recent ROE (16.22%) is above the historical average (15.77%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | 16.53% | 7.48% | 0.98x | 2.25x | €3.05 Million |
| 2016 | 8.92% | 4.31% | 0.85x | 2.44x | €-536.64K |
| 2017 | 16.35% | 7.05% | 1.12x | 2.06x | €3.56 Million |
| 2018 | 21.23% | 9.87% | 1.24x | 1.74x | €7.44 Million |
| 2019 | 17.72% | 9.63% | 1.20x | 1.53x | €5.88 Million |
| 2020 | 14.94% | 10.26% | 1.05x | 1.38x | €4.40 Million |
| 2021 | 13.11% | 7.52% | 1.23x | 1.42x | €2.91 Million |
| 2022 | 10.85% | 5.18% | 1.42x | 1.47x | €820.60K |
| 2023 | 21.82% | 12.95% | 1.25x | 1.35x | €13.71 Million |
| 2024 | 16.22% | 9.77% | 1.18x | 1.40x | €7.98 Million |
Industry Comparison
This section compares Grigeo AB's net assets metrics with peer companies in the Paper & Paper Products industry.
Industry Context
- Industry: Paper & Paper Products
- Average net assets among peers: $79,728,088,341
- Average return on equity (ROE) among peers: 7.07%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Grigeo AB (WM8) | €135.02 Million | 16.53% | 0.42x | $55.05 Million |
| CPH Group AG (1L6) | $436.27 Million | 18.08% | 0.37x | $206.45 Million |
| Nippon Paper Industries Co. Ltd (9NI) | $510.43 Billion | 0.89% | 2.34x | $713.41 Million |
| Glatfelter Corporation (GLN) | $577.93 Million | 3.69% | 1.23x | $5.74 Million |
| KHD Humboldt Wedag Vermögensverwaltungs-AG (HETA) | $5.43 Million | 0.60% | 0.02x | $171.18K |
| PT Indah Kiat Pulp & Paper Tbk (IKP) | $5.61 Billion | 15.30% | 0.72x | $1.08 Billion |
| Lee and Man Paper Manufacturing Limited (LMP) | $28.61 Billion | 4.60% | 0.76x | $482.39 Million |
| Mitsubishi Paper Mills Limited (MPX) | $90.95 Billion | 4.58% | 1.59x | $98.98 Million |
| SEMAPA SGPS NAM. O.N. (SQQ1) | $1.21 Billion | 8.82% | 2.17x | $305.38 Million |