Relais Group
11.65 EUR -2.1 %3,494 investors are following this company
Relais Group is an importer and wholesaler for the automotive industry. The Group focuses mainly on the development of vehicle electronic equipment for trucks. Examples of products that the company delivers include lighting products, applications for warning lights, lighting and camera systems, as well as other spare parts for heavy vehicles. The largest operations are in the Nordic and Baltic markets, with customers in the aftermarket industry.
P/E (23e)
14.61
EV/EBIT (adj.) (23e)
12.83
P/B (23e)
1.97
Dividend yield-% (23e)
3.61 %
Target price
15.50 EUR
Recommendation
Accumulate
Updated
10.8.2023
NASDAQ Helsinki
RELAIS
Daily low / high price
11.65 / 11.9
EUR
Market cap
211.24M EUR
Turnover
35.16K EUR
Volume
3K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst

Petri Gostowski
Co. Head of Research

Tommi Saarinen
Analyst
Latest videos
Financial calendar
Half year dividend
01.11.2023
Interim report
02.11.2023
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Ari Salmivouri | 29.6 % | 29.6 % |
Nordic Industry Development AB | 16.6 % | 16.6 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jesper Otterbeck | 06.10.2022 | 45,918.83EUR |
Jesper Otterbeck | 05.09.2022 | 44,040EUR |
Premium
Not activated
This content is for our Premium customers only.
Forum updates
Income statement
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Revenue | 98.95 | 128.92 | 237.83 | 260.70 | 285.48 | 308.20 | 317.45 | 326.97 |
growth-% | 36.57 % | 30.30 % | 84.47 % | 9.62 % | 9.51 % | 7.96 % | 3.00 % | 3.00 % |
EBITDA | 13.34 | 19.13 | 36.01 | 36.58 | 42.66 | 46.77 | 48.81 | 51.01 |
EBIT (adj.) | 7.86 | 18.71 | 25.73 | 22.98 | 27.71 | 31.65 | 33.90 | 35.91 |
EBIT | 7.86 | 11.09 | 23.04 | 19.65 | 24.17 | 28.05 | 30.30 | 34.31 |
Profit before taxes | 2.49 | 10.41 | 18.48 | 13.19 | 15.47 | 20.97 | 23.40 | 28.63 |
Net income | 0.39 | 6.94 | 14.37 | 10.08 | 10.98 | 16.36 | 18.25 | 22.33 |
EPS (adj.) | 0.21 | 0.84 | 0.95 | 0.80 | 0.80 | 1.09 | 1.19 | 1.30 |
growth-% | -98.83 % | 297.68 % | 13.68 % | -15.37 % | -0.91 % | 36.91 % | 9.08 % | 9.06 % |
Dividend | 0.10 | 0.30 | 0.36 | 0.40 | 0.42 | 0.44 | 0.45 | 0.46 |
Dividend ratio | 421.06 % | 75.27 % | 44.95 % | 71.98 % | 69.64 % | 49.17 % | 45.24 % | 37.96 % |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 13.48 % | 14.84 % | 15.14 % | 14.03 % | 14.94 % | 15.17 % | 15.38 % | 15.60 % |
EBIT-% (adj.) | 7.94 % | 14.51 % | 10.82 % | 8.81 % | 9.71 % | 10.27 % | 10.68 % | 10.98 % |
EBIT-% | 7.94 % | 8.60 % | 9.69 % | 7.54 % | 8.47 % | 9.10 % | 9.54 % | 10.49 % |
ROE | 0.96 % | 10.23 % | 16.52 % | 9.78 % | 10.37 % | 14.59 % | 15.02 % | 16.70 % |
ROI | 9.56 % | 8.43 % | 11.84 % | 7.64 % | 9.30 % | 10.81 % | 11.68 % | 13.20 % |
Valuation
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.25 | 14.70 | 26.30 | 10.20 | 11.65 | 11.65 | 11.65 | 11.65 |
Shares | 16.21 | 17.41 | 17.94 | 18.13 | 18.21 | 18.28 | 18.35 | 18.43 |
Market cap | 133.76 | 255.88 | 471.86 | 184.95 | 212.10 | 212.95 | 213.80 | 214.66 |
Enterprise value | 168.31 | 284.23 | 611.56 | 327.83 | 355.42 | 346.78 | 336.89 | 324.87 |
EV/S | 1.70 | 2.20 | 2.57 | 1.26 | 1.24 | 1.13 | 1.06 | 0.99 |
EV/EBITDA | 12.62 | 14.86 | 16.99 | 8.96 | 8.33 | 7.42 | 6.90 | 6.37 |
EV/EBIT (adj.) | 21.42 | 15.19 | 23.77 | 14.27 | 12.83 | 10.96 | 9.94 | 9.05 |
EV/EBIT | 21.42 | 25.63 | 26.54 | 16.69 | 14.71 | 12.36 | 11.12 | 9.47 |
P/E (adj.) | 39.22 | 17.57 | 27.66 | 12.67 | 14.61 | 10.67 | 9.78 | 8.97 |
P/E | 347.37 | 36.88 | 32.83 | 18.35 | 19.32 | 13.02 | 11.71 | 9.61 |
P/B | 2.10 | 3.56 | 4.63 | 1.78 | 1.97 | 1.83 | 1.69 | 1.53 |
P/S | 1.35 | 1.98 | 1.98 | 0.71 | 0.74 | 0.69 | 0.67 | 0.66 |
Dividend yield | 1.21 % | 2.04 % | 1.37 % | 3.92 % | 3.61 % | 3.78 % | 3.86 % | 3.95 % |
Equity ratio | 44.52 % | 46.73 % | 33.18 % | 33.63 % | 34.41 % | 36.83 % | 39.93 % | 43.97 % |
Gearing ratio | 54.25 % | 39.22 % | 136.53 % | 137.41 % | 133.06 % | 114.95 % | 97.20 % | 78.33 % |
Quarter data
Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23e | Q4/23e | 2023e | Q1/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 64.78 | 75.20 | 260.70 | 68.95 | 64.10 | 70.43 | 82.00 | 285.48 | |
EBITDA | 11.07 | 10.08 | 36.58 | 11.10 | 8.59 | 11.40 | 11.58 | 42.66 | |
EBIT | 6.82 | 5.31 | 19.65 | 6.63 | 3.96 | 6.70 | 6.88 | 24.17 | |
Profit before taxes | 5.09 | 3.67 | 13.19 | 4.50 | 1.14 | 4.85 | 4.98 | 15.47 | |
Net income | 3.69 | 3.73 | 10.08 | 2.95 | 0.17 | 3.88 | 3.98 | 10.98 |
Showing All content types