LANDIS+GYR GROUP AG Financials Landis+Gyr Group AG OTC Markets
Equities
LDGYY
US51504D1054
Electrical Components & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.79 USD | 0.00% |
|
0.00% | +1.29% |
| 05-08 | Transcript : Landis+Gyr Group AG, 2024 Earnings Call, May 08, 2024 | |
| 05-08 | Landis+Gyr Posts Lower FY24 Attributable Net Income; Revenue Up | MT |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,011 | 1,919 | 1,833 | 2,205 | 2,218 | 2,402 | - | - |
| Enterprise Value (EV) 1 | 2,043 | 1,926 | 1,976 | 2,271 | 2,349 | 2,459 | 2,374 | 2,282 |
| P/E ratio | 17.8 x | -4.95 x | 24.5 x | 10.4 x | 20.3 x | 19 x | 15.6 x | 13.5 x |
| Yield | 4.61% | 3.12% | 3.43% | 3.22% | 3.17% | 3.11% | 3.3% | 3.5% |
| Capitalization / Revenue | 1.18 x | 1.41 x | 1.25 x | 1.31 x | 1.13 x | 1.18 x | 1.12 x | 1.06 x |
| EV / Revenue | 1.2 x | 1.42 x | 1.35 x | 1.35 x | 1.2 x | 1.21 x | 1.11 x | 1.01 x |
| EV / EBITDA | 8.61 x | 13.8 x | 13.4 x | 16.2 x | 10.5 x | 9.68 x | 8.23 x | 7.1 x |
| EV / FCF | 17 x | 19.8 x | 22.3 x | -30.7 x | 25.9 x | 19 x | 15.5 x | 11.5 x |
| FCF Yield | 5.89% | 5.06% | 4.49% | -3.26% | 3.86% | 5.27% | 6.43% | 8.66% |
| Price to Book | 1.11 x | 1.41 x | 1.32 x | 1.46 x | 1.43 x | 1.52 x | 1.46 x | 1.39 x |
| Nbr of stocks (in thousands) | 29,038 | 28,481 | 28,831 | 28,839 | 28,883 | 28,854 | - | - |
| Reference price 2 | 69.24 | 67.37 | 63.57 | 76.47 | 76.78 | 83.25 | 83.25 | 83.25 |
| Announcement Date | 06/05/20 | 05/05/21 | 05/05/22 | 02/05/23 | 08/05/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,699 | 1,357 | 1,464 | 1,681 | 1,963 | 2,033 | 2,148 | 2,268 |
| EBITDA 1 | 237.2 | 139.6 | 147 | 139.9 | 223.9 | 253.9 | 288.4 | 321.5 |
| EBIT 1 | 150.9 | -365.1 | 88.77 | 51.04 | 144.1 | 203.8 | 225 | 240.9 |
| Operating Margin | 8.88% | -26.9% | 6.06% | 3.04% | 7.34% | 10.03% | 10.48% | 10.62% |
| Earnings before Tax (EBT) 1 | 138.4 | -368.6 | 92.03 | 58.28 | 122.3 | 172.4 | 202.1 | 243 |
| Net income 1 | 113.7 | -392.4 | 79.4 | 207.9 | 110 | 126.4 | 152.5 | 177.8 |
| Net margin | 6.69% | -28.91% | 5.42% | 12.37% | 5.6% | 6.22% | 7.1% | 7.84% |
| EPS 2 | 3.900 | -13.61 | 2.590 | 7.320 | 3.780 | 4.380 | 5.338 | 6.147 |
| Free Cash Flow 1 | 120.4 | 97.34 | 88.69 | -74.07 | 90.6 | 129.6 | 152.8 | 197.6 |
| FCF margin | 7.09% | 7.17% | 6.06% | -4.41% | 4.62% | 6.37% | 7.11% | 8.71% |
| FCF Conversion (EBITDA) | 50.76% | 69.73% | 60.33% | - | 40.46% | 51.03% | 52.97% | 61.45% |
| FCF Conversion (Net income) | 105.9% | - | 111.7% | - | 82.38% | 102.53% | 100.17% | 111.1% |
| Dividend per Share 2 | 3.194 | 2.100 | 2.178 | 2.461 | 2.434 | 2.588 | 2.744 | 2.918 |
| Announcement Date | 06/05/20 | 05/05/21 | 05/05/22 | 02/05/23 | 08/05/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 | 2025 S1 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 836.2 | 623.5 | 733.9 | 700.9 | 763.1 | 728.7 | 952.7 | 970.5 | 992.5 | 1,009 | 1,021 |
| EBITDA 1 | 112.3 | 50.1 | 89.5 | 70.8 | 76.2 | 48.7 | 91.2 | 108.1 | 115.8 | 120.6 | 131.8 |
| EBIT 1 | 66 | -9.9 | -355.2 | 46.28 | 42.49 | 10.54 | 40.49 | 64.18 | 79.97 | 82.7 | 95.51 |
| Operating Margin | 7.89% | -1.59% | -48.4% | 6.6% | 5.57% | 1.45% | 4.25% | 6.61% | 8.06% | 8.19% | 9.36% |
| Earnings before Tax (EBT) | 50.41 | -12.77 | -355.8 | 48.65 | - | 28.89 | - | - | - | - | - |
| Net income | 41.9 | -2 | -390.4 | 35 | - | 186.5 | - | 41.24 | 68.74 | - | - |
| Net margin | 5.01% | -0.32% | -53.2% | 4.99% | - | 25.59% | - | 4.25% | 6.93% | - | - |
| EPS 2 | 1.450 | -0.0700 | -13.54 | 1.210 | 1.380 | 6.570 | 0.7500 | 1.430 | 2.350 | 2.050 | 2.390 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 06/05/20 | 12/10/20 | 05/05/21 | 28/10/21 | 05/05/22 | 27/10/22 | 02/05/23 | 25/10/23 | 08/05/24 | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 32.8 | 6.9 | 144 | 65.6 | 131 | 57 | - | - |
| Net Cash position 1 | - | - | - | - | - | - | 27.8 | 121 |
| Leverage (Debt/EBITDA) | 0.1382 x | 0.0494 x | 0.9769 x | 0.4689 x | 0.5864 x | 0.2245 x | - | - |
| Free Cash Flow 1 | 120 | 97.3 | 88.7 | -74.1 | 90.6 | 130 | 153 | 198 |
| ROE (net income / shareholders' equity) | 6.84% | 0.23% | 5.76% | 14.3% | 7.17% | 9.37% | 10% | 10.5% |
| ROA (Net income/ Total Assets) | 4.65% | 0.15% | 3.57% | 8.83% | 4.52% | 5.8% | 6.34% | - |
| Assets 1 | 2,447 | -269,431 | 2,224 | 2,356 | 2,434 | 2,178 | 2,406 | - |
| Book Value Per Share 2 | 62.30 | 47.70 | 48.00 | 52.50 | 53.50 | 54.90 | 57.10 | 60.00 |
| Cash Flow per Share | - | 4.300 | 4.020 | -1.580 | - | - | - | - |
| Capex 1 | 28.5 | 26.6 | 27.1 | 28.3 | 30.6 | 32.8 | 34 | 34.6 |
| Capex / Sales | 1.68% | 1.96% | 1.85% | 1.68% | 1.56% | 1.61% | 1.58% | 1.53% |
| Announcement Date | 06/05/20 | 05/05/21 | 05/05/22 | 02/05/23 | 08/05/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
83.25
USD
Average target price
91.21
USD
Spread / Average Target
+9.55%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -2.46% | 139B | |
| +21.69% | 132B | |
| +32.47% | 128B | |
| +9.38% | 60.9B | |
| +1.29% | 38.66B | |
| +90.46% | 34.25B | |
| +5.04% | 30.36B | |
| -18.07% | 29B | |
| +12.76% | 28.34B |
- Stock Market
- Equities
- LAND Stock
- LDGYY Stock
- Financials Landis+Gyr Group AG
