Financials LapWall Oyj

Equities

LAPWALL

FI4000511597

Homebuilding

Market Closed - Nasdaq Helsinki 16:20:17 24/05/2024 BST 5-day change 1st Jan Change
3.33 EUR -1.48% Intraday chart for LapWall Oyj +0.30% +7.07%

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025
Capitalization 1 50.93 45.17 49.1 49.1 -
Enterprise Value (EV) 1 50.93 45.17 46.08 50.3 53.9
P/E ratio 13.3 x 8.18 x 18.8 x 18.8 x 11.7 x
Yield - - 3.85% 3.85% 4.44%
Capitalization / Revenue 1.44 x 0.86 x 1.17 x 1.06 x 0.91 x
EV / Revenue 1.44 x 0.86 x 1.1 x 1.09 x 1 x
EV / EBITDA - 4.75 x 8.76 x 8.52 x 6.19 x
EV / FCF - - -54.3 x -14.8 x -38.5 x
FCF Yield - - -1.84% -6.76% -2.6%
Price to Book - - 2.93 x 2.7 x 2.4 x
Nbr of stocks (in thousands) 14,226 14,526 14,526 14,526 -
Reference price 2 3.580 3.110 3.380 3.380 3.380
Announcement Date 03/02/22 07/02/23 07/02/24 - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025
Net sales 1 35.47 52.5 41.87 46.2 53.8
EBITDA 1 - 9.513 5.263 5.9 8.7
EBIT 1 - 7.799 3.229 3.7 5.9
Operating Margin - 14.85% 7.71% 8.01% 10.97%
Earnings before Tax (EBT) 1 - 7.052 3.201 3.7 5.6
Net income 1 - 5.464 2.557 2.7 4.3
Net margin - 10.41% 6.11% 5.84% 7.99%
EPS 2 0.2691 0.3800 0.1800 0.1800 0.2900
Free Cash Flow 1 - - -0.848 -3.4 -1.4
FCF margin - - -2.03% -7.36% -2.6%
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 - - 0.1300 0.1300 0.1500
Announcement Date 03/02/22 07/02/23 07/02/24 - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S2 2023 Q1 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 27.04 9.269 18.86 23.02 21.2 25.1
EBITDA 4.338 - 2.582 2.681 2.8 3.1
EBIT 1 3.461 1.025 1.652 1.577 1.7 2
Operating Margin 12.8% 11.06% 8.76% 6.85% 8.02% 7.97%
Earnings before Tax (EBT) 3.426 - 1.654 1.546 1.7 2
Net income 2.577 - 1.344 1.213 1.3 1.4
Net margin 9.53% - 7.13% 5.27% 6.13% 5.58%
EPS 0.1800 - 0.0900 0.0800 0.0900 0.0900
Dividend per Share - - - - - -
Announcement Date 07/02/23 27/04/23 08/08/23 07/02/24 - -
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025
Net Debt 1 - - - 1.2 4.8
Net Cash position 1 - - 3.01 - -
Leverage (Debt/EBITDA) - - - 0.2034 x 0.5517 x
Free Cash Flow 1 - - -0.85 -3.4 -1.4
ROE (net income / shareholders' equity) - - 15.7% 15.2% 21.9%
ROA (Net income/ Total Assets) - - - - -
Assets 1 - - - - -
Book Value Per Share 2 - - 1.150 1.250 1.410
Cash Flow per Share 2 - - 0.2900 0.3100 0.4500
Capex 1 - - 5.01 13.5 8
Capex / Sales - - 11.96% 29.22% 14.87%
Announcement Date 03/02/22 07/02/23 07/02/24 - -
1EUR in Million2EUR
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
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
3.38 EUR
Average target price
3.4 EUR
Spread / Average Target
+0.59%
Consensus