Stock GREEN GREEN LANDSCAPING GROUP AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Green Landscaping Group AB

Equities

GREEN

SE0010985028

Construction & Engineering

Market Closed - Nasdaq Stockholm
Other stock markets
 11:29:41 2024-04-26 am EDT 		5-day change 1st Jan Change
77.2 SEK -1.53% Intraday chart for Green Landscaping Group AB +4.32% +9.82%
Apr. 25 Transcript : Green Landscaping Group AB, Q1 2024 Earnings Call, Apr 25, 2024
Apr. 25 Green Landscaping Group AB Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,323 1,918 4,632 3,518 3,986 4,365 - -
Enterprise Value (EV) 1 2,013 2,714 5,668 5,318 5,961 6,284 5,984 5,688
P/E ratio 184 x 45.2 x 49.7 x 18.7 x 18.3 x 19.9 x 16.1 x 13.6 x
Yield - - - - - - - -
Capitalization / Revenue 0.66 x 0.9 x 1.46 x 0.73 x 0.68 x 0.72 x 0.69 x 0.67 x
EV / Revenue 1.01 x 1.27 x 1.78 x 1.1 x 1.01 x 1.04 x 0.95 x 0.87 x
EV / EBITDA 10.2 x 13.5 x 16.2 x 9.38 x 8.06 x 7.83 x 7.1 x 6.47 x
EV / FCF - -11.4 x 40.2 x 16 x 21.1 x 17.5 x 10.2 x 9.37 x
FCF Yield - -8.75% 2.49% 6.24% 4.73% 5.73% 9.83% 10.7%
Price to Book 6.04 x - 4.91 x 2.7 x 2.66 x 2.49 x 2.13 x 1.84 x
Nbr of stocks (in thousands) 35,953 47,702 52,634 55,395 56,696 56,543 - -
Reference price 2 36.80 40.20 88.00 63.50 70.30 77.20 77.20 77.20
Announcement Date 2/21/20 2/17/21 2/16/22 2/16/23 2/8/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,993 2,135 3,182 4,848 5,885 6,022 6,287 6,550
EBITDA 1 196.7 201.3 348.8 567 740 802.3 843.1 879.5
EBIT 1 61.5 58.6 155.5 308 394 415.7 454.5 484.8
Operating Margin 3.09% 2.75% 4.89% 6.35% 6.69% 6.9% 7.23% 7.4%
Earnings before Tax (EBT) 1 9.4 49.4 121.9 251 292 288.5 357.5 423.2
Net income 1 7.2 37.5 91.8 184 218 219.6 271.7 321.4
Net margin 0.36% 1.76% 2.89% 3.8% 3.7% 3.65% 4.32% 4.91%
EPS 2 0.2000 0.8900 1.770 3.390 3.850 3.874 4.792 5.674
Free Cash Flow 1 - -237.5 141.1 332 282 360 588 607
FCF margin - -11.13% 4.43% 6.85% 4.79% 5.98% 9.35% 9.27%
FCF Conversion (EBITDA) - - 40.45% 58.55% 38.11% 44.87% 69.74% 69.02%
FCF Conversion (Net income) - - 153.7% 180.43% 129.36% 163.9% 216.38% 188.84%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/21/20 2/17/21 2/16/22 2/16/23 2/8/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 957.3 886 1,143 1,181 1,637 1,257 1,495 1,430 1,682 1,396 1,556 1,467 1,751 - -
EBITDA 1 114.4 91 123 128 226 137 192 190 221 153 202.7 196.3 235 - -
EBIT 1 60.9 39 69 64 136 56 108 97 132 65 118.6 106 144.9 - -
Operating Margin 6.36% 4.4% 6.04% 5.42% 8.31% 4.46% 7.22% 6.78% 7.85% 4.66% 7.62% 7.23% 8.27% - -
Earnings before Tax (EBT) 1 50.4 22 62 62 106 45 53 67 127 30 86.73 75.5 114.7 25.34 97.82
Net income 1 32 14 43 48 77 34 39 48 95 22 65.7 57.12 87.11 19.26 74.34
Net margin 3.34% 1.58% 3.76% 4.06% 4.7% 2.7% 2.61% 3.36% 5.65% 1.58% 4.22% 3.89% 4.97% - -
EPS 2 0.6000 0.2700 0.8100 0.8800 1.400 0.6300 0.7000 0.8400 1.660 0.4000 1.066 0.9924 1.521 0.3398 1.312
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 2/16/22 5/5/22 8/19/22 11/17/22 2/16/23 5/11/23 8/24/23 11/16/23 2/8/24 4/25/24 - - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 690 797 1,036 1,800 1,975 1,919 1,619 1,323
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.509 x 3.957 x 2.97 x 3.175 x 2.669 x 2.392 x 1.921 x 1.504 x
Free Cash Flow 1 - -238 141 332 282 360 588 607
ROE (net income / shareholders' equity) 19.1% 10.9% 13.5% 16.8% 15.7% 13.6% 14.4% 14.6%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 6.090 - 17.90 23.50 26.40 31.00 36.30 42.00
Cash Flow per Share - - - - - - - -
Capex 1 - 430 33.4 99 97 109 121 133
Capex / Sales - 20.16% 1.05% 2.04% 1.65% 1.81% 1.92% 2.03%
Announcement Date 2/21/20 2/17/21 2/16/22 2/16/23 2/8/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Green Landscaping Group AB

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
77.2 SEK
Average target price
87.25 SEK
Spread / Average Target
+13.02%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Civil Engineers & Architects

1st Jan change Capi.
GREEN LANDSCAPING GROUP AB Stock Green Landscaping Group AB
+9.82% 398M
SWECO AB Stock Sweco AB
-14.43% 3.79B
UNITED INTEGRATED SERVICES CO., LTD. Stock United Integrated Services Co., Ltd.
+54.25% 2.35B
HUATU CENDES CO., LTD Stock Huatu Cendes CO., LTD
+13.91% 1.87B
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED Stock Greentown Management Holdings Company Limited
+20.86% 1.67B
NV5 GLOBAL, INC. Stock NV5 Global, Inc.
-15.42% 1.5B
KUMAGAI GUMI CO.,LTD. Stock Kumagai Gumi Co.,Ltd.
+14.56% 1.13B
ZONBONG LANDSCAPE ENVIRONMENTAL LIMITED Stock ZONBONG LANDSCAPE Environmental Limited
+18.13% 1.02B
CHINA DESIGN GROUP CO., LTD. Stock China Design Group Co., Ltd.
+36.71% 959M
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD. Stock Guangzhou Metro Design & Research Institute Co., Ltd.
-1.16% 894M
Civil Engineers & Architects
  1. Stock Market
  2. Equities
  3. GREEN Stock
  4. Financials Green Landscaping Group AB