Subscribe

Gränges AB (publ) (GRNG.ST)

SEK169.70 +0.20 (+0.12%)
SE STO Basic Materials Aluminum
Address LinnEgatan 18 114 47
Stockholm, SE
CEO Jorgen Rosengren
IPO 2014-10-10
ISIN SE0006288015

Explore sections of this company profile

Description

Gränges AB (publ) is dedicated to the development, production, and distribution of specialized rolled aluminum products. These materials are utilized in thermal regulation systems, niche applications, and custom packaging solutions throughout Europe, Asia, and the Americas. The company's offerings include various clad and unclad fins, as well as clad tubes and plates. Gränges serves a wide array of markets, including the automotive industry, heating, ventilation, and air conditioning (HVAC), specialized packaging, battery technology, and heavy industrial equipment such as transformers, heat exchangers, and wind turbines. The firm was established in 1896 and is headquartered in Stockholm, Sweden.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK169.70 +0.20 (+0.12%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
135.9K
Beta
0.91
Float Shares
100.86M
Free Float %
94.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.44% +1.33% +9.61% +19.00% +37.97% +28.13% +57.10% +94.88% +72.78% +225.41% +393.65%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
169.70
DCF (Unlevered) 113.59 -33.1%
DCF (Levered) 85.51 -49.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 60% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 3 0
Hold 2 -1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.68
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Aluminum: +10.4%
    +20.7% Q1'26: +13.9% (vs Q1'25)
  • EPS growth Aluminum: +10.9%
    +0.2% Q1'26: +26.9% (vs Q1'25)
  • FCF margin FCF growth · Aluminum: +58.0%
    +1.0% Q1'26: -4.2% (vs Q1'25)
  • EBIT margin Aluminum: +5.8%
    +5.6% Q1'26: +5.6% (vs Q1'25)
  • ROIC Aluminum: +5.5%
    +8.8% Q1'26: +9.5% (vs Q1'25)
  • Share dilution Aluminum: +0.0%
    -0.1% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Aluminum: 0.90×
    2.00× Q1'26: 2.04× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.89) × ERP
WACC = 81% × Ke + 19% × Kd (5.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 113.59 Current price: 169.70
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
5 Rev. Ana.
5 EPS Ana.
Dec 2027
5 Rev. Ana.
5 EPS Ana.
Dec 2028
4 Rev. Ana.
4 EPS Ana.
Dec 2029
3 Rev. Ana.
2 EPS Ana.
Revenue
5.49B
est: 5.50B (0.0%)
7.21B
est: 7.09B (+1.6%)
11.44B
est: 11.35B (+0.8%)
12.91B
est: 12.73B (+1.4%)
11.98B
est: 12.09B (-1.0%)
11.01B
est: 11.01B (+0.0%)
18.13B
est: 17.26B (+5.1%)
24.49B
est: 24.68B (-0.8%)
22.52B
est: 22.12B (+1.8%)
23.51B
est: 23.21B (+1.3%)
28.36B
est: 27.71B (+2.4%)
32.67B
31.00B – 34.31B
+17.9% YoY
35.26B
32.66B – 39.01B
+7.9% YoY
36.85B
36.21B – 37.49B
+4.5% YoY
37.33B
34.98B – 40.30B
+1.3% YoY
EBITDA
758.00M
est: 512.32M (+48.0%)
822.00M
est: 661.26M (+24.3%)
1.27B
est: 1.06B (+19.9%)
1.30B
est: 1.19B (+9.4%)
1.29B
est: 1.13B (+14.2%)
1.11B
est: 1.03B (+8.4%)
1.47B
est: 1.61B (-8.6%)
1.88B
est: 2.30B (-18.2%)
2.39B
est: 2.00B (+19.7%)
2.38B
est: 2.10B (+13.4%)
2.45B
est: 2.50B (-2.2%)
2.95B
2.80B – 3.10B
+17.9% YoY
3.18B
2.95B – 3.52B
+7.9% YoY
3.33B
3.27B – 3.38B
+4.5% YoY
3.37B
3.16B – 3.64B
+1.3% YoY
EBIT
539.00M
est: 306.10M (+76.1%)
558.00M
est: 395.09M (+41.2%)
903.00M
est: 632.12M (+42.9%)
965.00M
est: 709.32M (+36.0%)
827.00M
est: 673.69M (+22.8%)
559.00M
est: 613.13M (-8.8%)
834.00M
est: 961.38M (-13.3%)
1.15B
est: 1.37B (-16.4%)
1.59B
est: 1.26B (+26.2%)
1.52B
est: 1.32B (+15.0%)
1.59B
est: 1.57B (+1.3%)
1.86B
1.76B – 1.95B
+17.9% YoY
2.00B
1.85B – 2.22B
+7.9% YoY
2.09B
2.06B – 2.13B
+4.5% YoY
2.12B
1.99B – 2.29B
+1.3% YoY
Net Income
379.00M
est: 482.09M (-21.4%)
498.00M
est: 718.69M (-30.7%)
652.00M
est: 759.64M (-14.2%)
688.00M
est: 920.25M (-25.2%)
600.00M
est: 748.92M (-19.9%)
363.00M
est: 516.20M (-29.7%)
595.00M
est: 750.96M (-20.8%)
700.00M
est: 869.80M (-19.5%)
1.01B
est: 991.00M (+1.9%)
1.01B
est: 989.00M (+2.4%)
1.02B
est: 1.08B (-6.2%)
1.28B
1.22B – 1.32B
+18.5% YoY
1.44B
1.40B – 1.49B
+11.9% YoY
1.62B
1.54B – 1.69B
+12.7% YoY
2.05B
1.89B – 2.27B
+27.0% YoY
SGA
213.00M
est: 211.61M (+0.7%)
338.00M
est: 273.13M (+23.8%)
459.00M
est: 436.98M (+5.0%)
530.00M
est: 490.35M (+8.1%)
555.00M
est: 465.72M (+19.2%)
515.00M
est: 423.85M (+21.5%)
681.00M
est: 664.60M (+2.5%)
894.00M
est: 950.45M (-5.9%)
805.00M
est: 780.72M (+3.1%)
845.00M
est: 819.28M (+3.1%)
872.00M
est: 978.05M (-10.8%)
1.15B
1.09B – 1.21B
+17.9% YoY
1.24B
1.15B – 1.38B
+7.9% YoY
1.30B
1.28B – 1.32B
+4.5% YoY
1.32B
1.23B – 1.42B
+1.3% YoY
EPS
4.50
est: 4.53 (-0.6%)
5.91
est: 6.75 (-12.4%)
7.67
est: 7.13 (+7.5%)
8.08
est: 8.64 (-6.5%)
7.04
est: 7.03 (+0.1%)
4.21
est: 4.85 (-13.2%)
5.60
est: 7.05 (-20.6%)
6.58
est: 8.17 (-19.4%)
9.50
est: 9.32 (+1.9%)
9.53
est: 9.63 (-1.1%)
9.54
est: 9.27 (+2.9%)
11.95
11.49 – 12.38
+28.9% YoY
13.55
13.16 – 13.96
+13.4% YoY
15.02
14.45 – 15.91
+10.8% YoY
19.30
17.72 – 21.29
+28.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-28 A- 4/5 4/5 4/5 5/5 2/5 2/5 3/5
2026-05-27 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-26 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-25 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-22 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-21 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-20 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-19 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-18 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-05-15 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-13 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-12 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-11 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-08 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-07 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-06 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-05 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-04 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-30 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-29 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-28 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-04-27 B+ 3/5 4/5 4/5 5/5 1/5 2/5 3/5
2026-04-24 B+ 3/5 4/5 4/5 5/5 1/5 2/5 3/5
2026-04-23 B+ 3/5 4/5 4/5 5/5 1/5 2/5 3/5
2026-04-22 B+ 3/5 4/5 4/5 5/5 1/5 2/5 3/5
2026-04-21 B+ 3/5 4/5 4/5 5/5 1/5 2/5 3/5
2026-04-20 B+ 3/5 4/5 4/5 5/5 1/5 2/5 3/5
2026-04-17 B+ 3/5 4/5 4/5 5/5 1/5 2/5 3/5
2026-04-16 B+ 3/5 4/5 4/5 5/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.59B
OE per share TTM
14.97
Owner's Yield
7.87%
Maintenance CapEx ratio
78.39%
Maint CapEx / Avg PPE
36.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 93 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
465.1K
Shares Outstanding
106.49M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jorgen Rosengren President & Chief Executive Officer 15M male
Oskar Hellstrom Deputy Chief Executive Officer & Chief Financial Officer 11M male
John Gabriel Thuestad Executive Vice President of Extrusion Europe Business Area male
Patrick Lawlor President of Americas male
Piotr Szeliga Managing Director of Gränges Konin male
Sara Lander Hyléen Vice President Communication & Investor Relations female
Tolga Egrilmezer Executive Vice President of Business Development male
Colin Xu President of Asia male
Torbjorn Sternsjo Senior Advisor of Chief Executive Officer male
Fredrik Spens President of Europe male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits