Grammer AG
Grammer AG engages in the development, production, and sale of components and systems for automotive interiors worldwide. The company offers headrests, armrests, center console systems, interior components, and operating elements to automotive OEMs and their system suppliers. It also provides driver and passenger seats for trucks; driver seats for offroad vehicles, such as tractors, construction … Read more
Grammer AG (GMM) - Net Assets
Latest net assets as of September 2025: €184.41 Million EUR
Based on the latest financial reports, Grammer AG (GMM) has net assets worth €184.41 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 (€1.60 Billion) and total liabilities (€1.41 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 | €184.41 Million |
| % of Total Assets | 11.54% |
| Annual Growth Rate | 3.4% |
| 5-Year Change | -11.68% |
| 10-Year Change | 5.33% |
| Growth Volatility | 11.14 |
Grammer AG - Net Assets Trend (2002–2024)
This chart illustrates how Grammer AG's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Grammer AG (2002–2024)
The table below shows the annual net assets of Grammer AG from 2002 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | €266.92 Million | -14.82% |
| 2023-12-31 | €313.36 Million | +4.07% |
| 2022-12-31 | €301.11 Million | -12.86% |
| 2021-12-31 | €345.55 Million | +14.34% |
| 2020-12-31 | €302.21 Million | -11.70% |
| 2019-12-31 | €342.24 Million | +8.70% |
| 2018-12-31 | €314.84 Million | -6.76% |
| 2017-12-31 | €337.66 Million | +24.49% |
| 2016-12-31 | €271.24 Million | +7.03% |
| 2015-12-31 | €253.42 Million | +9.35% |
| 2014-12-31 | €231.76 Million | +3.16% |
| 2013-12-31 | €224.67 Million | -1.48% |
| 2012-12-31 | €228.04 Million | +7.99% |
| 2011-12-31 | €211.16 Million | +21.99% |
| 2010-12-31 | €173.10 Million | +14.64% |
| 2009-12-31 | €150.99 Million | -12.71% |
| 2008-12-31 | €172.98 Million | -6.10% |
| 2007-12-31 | €184.22 Million | +5.69% |
| 2006-12-31 | €174.29 Million | +0.60% |
| 2005-12-31 | €173.26 Million | +14.33% |
| 2004-12-31 | €151.54 Million | +16.37% |
| 2003-12-31 | €130.23 Million | +1.71% |
| 2002-12-31 | €128.04 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Grammer AG'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 90.7% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €29.42 Million | 11.69% |
| Common Stock | €39.01 Million | 15.51% |
| Other Comprehensive Income | €27.64 Million | 10.99% |
| Other Components | €155.51 Million | 61.81% |
| Total Equity | €251.57 Million | 100.00% |
Grammer AG Competitors by Market Cap
The table below lists competitors of Grammer AG ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
B.V. Delftsch Aardewerkfabriek "De Porceleyne Fles Anno 1653"
AS:PORF
|
$12.51 Million |
|
Hanssak Co., Ltd.
KQ:430690
|
$12.51 Million |
|
Smith Micro Software Inc
NASDAQ:SMSI
|
$12.51 Million |
|
KINGFISH COMPANY EO -01
F:93G
|
$12.52 Million |
|
Next Science Ltd
AU:NXS
|
$12.50 Million |
|
Energous Corporation
NASDAQ:WATT
|
$12.50 Million |
|
OneMedNet Corp.
NASDAQ:ONMD
|
$12.50 Million |
|
Oasis Home Holding Berhad
KLSE:0357
|
$12.49 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Grammer AG's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 263,945,000 to 251,575,000, a change of -12,370,000 (-4.7%).
- Net loss of 92,540,000 reduced equity.
- Share repurchases of 129,577,000 reduced equity.
- Other comprehensive income increased equity by 43,489,999.
- Other factors increased equity by 166,257,001.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €-92.54 Million | -36.78% |
| Share Repurchases | €129.58 Million | -51.51% |
| Other Comprehensive Income | €43.49 Million | +17.29% |
| Other Changes | €166.26 Million | +66.09% |
| Total Change | €- | -4.69% |
Book Value vs Market Value Analysis
This analysis compares Grammer AG'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: 0.41x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 0.69x to 0.41x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2002-12-31 | €10.06 | €6.90 | x |
| 2003-12-31 | €12.05 | €6.90 | x |
| 2004-12-31 | €14.06 | €6.90 | x |
| 2005-12-31 | €16.15 | €6.90 | x |
| 2006-12-31 | €16.24 | €6.90 | x |
| 2007-12-31 | €17.73 | €6.90 | x |
| 2008-12-31 | €16.55 | €6.90 | x |
| 2009-12-31 | €14.49 | €6.90 | x |
| 2010-12-31 | €16.61 | €6.90 | x |
| 2011-12-31 | €18.88 | €6.90 | x |
| 2012-12-31 | €19.85 | €6.90 | x |
| 2013-12-31 | €19.38 | €6.90 | x |
| 2014-12-31 | €20.15 | €6.90 | x |
| 2015-12-31 | €22.04 | €6.90 | x |
| 2016-12-31 | €23.55 | €6.90 | x |
| 2017-12-31 | €27.16 | €6.90 | x |
| 2018-12-31 | €25.07 | €6.90 | x |
| 2019-12-31 | €27.27 | €6.90 | x |
| 2020-12-31 | €24.05 | €6.90 | x |
| 2021-12-31 | €23.01 | €6.90 | x |
| 2022-12-31 | €20.08 | €6.90 | x |
| 2023-12-31 | €17.70 | €6.90 | x |
| 2024-12-31 | €16.88 | €6.90 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Grammer AG 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): -36.78%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -4.82%
- • Asset Turnover: 1.13x
- • Equity Multiplier: 6.76x
- Recent ROE (-36.78%) is below the historical average (5.18%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | 18.51% | 2.98% | 2.13x | 2.92x | €10.75 Million |
| 2003 | 8.03% | 1.31% | 2.22x | 2.76x | €-2.55 Million |
| 2004 | 13.64% | 2.49% | 2.21x | 2.48x | €5.49 Million |
| 2007 | 9.53% | 1.76% | 2.01x | 2.70x | €-866.50K |
| 2008 | 8.22% | 1.40% | 2.09x | 2.80x | €-3.06 Million |
| 2009 | 18.74% | 3.88% | 1.45x | 3.32x | €13.16 Million |
| 2010 | 9.45% | 1.76% | 1.66x | 3.24x | €-942.80K |
| 2011 | 10.49% | 2.02% | 1.75x | 2.97x | €1.03 Million |
| 2012 | 10.72% | 2.13% | 1.71x | 2.94x | €1.63 Million |
| 2013 | 13.50% | 2.37% | 1.65x | 3.45x | €7.78 Million |
| 2014 | 15.01% | 2.54% | 1.63x | 3.62x | €11.58 Million |
| 2015 | 9.34% | 1.66% | 1.44x | 3.93x | €-1.66 Million |
| 2016 | 16.66% | 2.65% | 1.61x | 3.89x | €17.99 Million |
| 2017 | 9.63% | 1.82% | 1.61x | 3.28x | €-1.24 Million |
| 2018 | 7.41% | 1.25% | 1.29x | 4.58x | €-8.16 Million |
| 2019 | 12.76% | 2.14% | 1.38x | 4.31x | €9.45 Million |
| 2020 | -21.35% | -3.78% | 1.24x | 4.54x | €-95.01 Million |
| 2021 | 0.54% | 0.10% | 1.28x | 4.32x | €-32.45 Million |
| 2022 | -25.97% | -3.60% | 1.49x | 4.82x | €-107.71 Million |
| 2023 | 0.68% | 0.09% | 1.34x | 5.81x | €-24.60 Million |
| 2024 | -36.78% | -4.82% | 1.13x | 6.76x | €-117.70 Million |
Industry Comparison
This section compares Grammer AG's net assets metrics with peer companies in the Auto Parts industry.
Industry Context
- Industry: Auto Parts
- Average net assets among peers: $48,419,438,900
- Average return on equity (ROE) among peers: 2.30%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Grammer AG (GMM) | €184.41 Million | 18.51% | 7.67x | $12.50 Million |
| Sumitomo Rubber Industries Ltd (108) | $472.81 Billion | 7.86% | 1.12x | $2.11 Billion |
| Indel B S.p.A (2I6) | $90.74 Million | 17.35% | 0.79x | $24.57 Million |
| Pirelli & C SPA (2PI) | $4.55 Billion | 0.65% | 2.02x | $2.13 Billion |
| 9FS1 (9FS1) | $-26.41 Million | 0.00% | 0.00x | $10.52 Million |
| Acma Ltd (AAX1) | $28.89 Million | -12.23% | 1.60x | $1.11 Million |
| AUMOVIO N (AMV0) | $4.35 Billion | -23.28% | 4.67x | $374.77K |
| Bertrandt Aktiengesellschaft (BDT) | $431.85 Million | 4.89% | 1.21x | $64.43 Million |
| CIR S.p.A. - Compagnie Industriali Riunite (BN7) | $1.03 Billion | 3.17% | 2.12x | $318.19 Million |
| Cooper-Standard Holdings Inc (C31) | $875.98 Million | 7.71% | 2.01x | $426.10 Million |
| Delticom AG (DEX) | $47.63 Million | 16.85% | 3.02x | $17.82 Million |