Granges AB Environmental Analytics
Environmental and financial analysis dashboard for Granges AB. Industry: MANUFACTURING
Company Overview for Granges AB
Highlights
Showing data for FY2023
Operational Environmental Cost
$73m
Operational Environmental Cost Intensity
3.27%
Total Environmental Cost
$939m
Total Environmental Cost Intensity
42%
ΔOperational Environmental Cost (2020-2023)
$20m
Decoupling Rate (2020-2023)
6.06%
Adjusted EBITDA
$164m
Adjusted EBITDA Margin
7.35%
Environmental cost statement
Showing data for FY2023
| USD MM | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| OPERATIONAL SOCIAL COST OF CARBON | ||||
| 41.34% | 6.07% | 9.27% | ||
| 2.39% | 2.26% | 2.04% | 2.35% | |
| 109.52% | -6.59% | -49.45% | ||
| 1.56% | 2.19% | 1.74% | 0.93% | |
| $53m | $89m | $89m | $73m | |
| 68.29% | -0.16% | -17.77% | ||
| 3.95% | 4.45% | 3.78% | 3.27% | |
| INDIRECT SOCIAL COST OF CARBON | ||||
| 39.29% | 2.52% | -1.16% | ||
| 45.79% | 42.69% | 37.28% | 38.77% | |
| 41.60% | 2.27% | -2.69% | ||
| 49.73% | 47.14% | 41.07% | 42.04% | |
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates. Scope 2: Social Cost of Carbon is calculated using market-based emissions data. | ||||
Environmental cost bridge
Showing data for FY2023
Integrated financial analysis
Highlights
Showing data for FY2023
Adjusted EBITDA Margin
7.35%
Adjusted EBIT Margin
3.77%
EV / Adjusted EBITDA
Company Value: Placeholder
Industry Average: Placeholder
Coming soon
EV / Adjusted EBIT
Company Value: Placeholder
Industry Average: Placeholder
Coming soon
Integrated income statement
Showing data for FY2023
| USD MM | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| INCOME STATEMENT | ||||
$1,340m | $2,002m | $2,351m | $2,234m | |
| 49.39% | 17.39% | -4.94% | ||
$1,205m | $1,836m | $2,154m | $1,997m | |
| 89.90% | 91.70% | 91.63% | 89.38% | |
$135m | $166m | $197m | $237m | |
| 10.10% | 8.30% | 8.37% | 10.62% | |
$68m | $91m | $109m | $157m | |
| 5.08% | 4.56% | 4.64% | 7.04% | |
| ENVIRONMENTAL COST DATA | ||||
$53m | $89m | $89m | $73m | |
| 3.95% | 4.45% | 3.78% | 3.27% | |
| FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST | ||||
$82m | $77m | $108m | $164m | |
| 6.15% | 3.85% | 4.59% | 7.35% | |
$15m | $2m | $20m | $84m | |
| 1.13% | 0.11% | 0.86% | 3.77% | |
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates. | ||||
Environmental EBITDA bridge
Showing data for FY2023
Industry benchmark
MANUFACTURE OF BASIC PRECIOUS AND OTHER NON-FERROUS METALS
Scope 1 (% of Sales)
2.35%
Scope 2 (% of Sales)
0.93%
Operational Environmental Cost Intensity
3.27%
Scope 3 (% of Sales)
39%
Total Environmental Cost Intensity
42%
Selected peer group
Showing data for FY2023
NAME | COUNTRY | OPERATIONAL ENV. COST | OPERATIONAL ENV. COST INTENSITY |
|---|---|---|---|
Granges AB | SE | $73m | 3.27% |
Loading similar companies data...
Industry distribution
Showing data for FY2023
Note: Outliers are calculated using the 1.5 * IQR method, where values outside Q1 - 1.5 * IQR and Q3 + 1.5 * IQR are considered outliers.
Estimated Social Cost of Carbon Scope 3 breakdown
Percentage breakdown of Social Cost of Carbon Scope 3 into various categories
Showing data for FY2023
SCOPE 3 CATEGORY | Company (USD) | Company % | Industry Avg (USD) | Industry Avg % |
|---|---|---|---|---|
Purchased goods (1 & 2) | $557m | 48.13% | N/A | N/A |
Energy-related activities (3) | $29m | 2.47% | N/A | N/A |
Upstream transportation (4) | $29m | 2.47% | N/A | N/A |
Waste (5) | $1m | 0.11% | N/A | N/A |
Business travel (6) | $1m | 0.07% | N/A | N/A |
Commuting (7) | $0m | 0.01% | N/A | N/A |
Upstream leased assets (8) | $0m | 0.02% | N/A | N/A |
Downstream transportation (9) | $12m | 1.00% | N/A | N/A |
Processing of products (10) | $529m | 45.70% | N/A | N/A |
Use of products (11) | N/A | N/A | N/A | N/A |
Final treatment of products (12) | N/A | N/A | N/A | N/A |
Downstream leased assets (13) | $0m | 0.02% | N/A | N/A |
Franchises (14) | N/A | N/A | N/A | N/A |
Investments (15) | N/A | N/A | N/A | N/A |
Total | $1,157m | 100.00% | $0m | 100.00% |
Scope 3 breakdown visualization
Showing data for FY2023