Lassila & Tikanoja
9,61EUR +0,63%6.968 investorer følger denne virksomhed
Lassila & Tikanoja is an industrial service company. The company specializes in the service and maintenance of properties, where the services include, for example, recycling, sewage and damage management, pressure cleaning, and property renovation. The company operates within the Nordic market. Lassila & Tikanoja was originally founded in 1905 and is headquartered in Helsinki.
P/E (23e)
11,32
EV/EBIT (adj.) (23e)
12,67
P/B (23e)
1,59
Udbytteafkast, % (23e)
4,99 %
Kursmål
11.00 EUR
Anbefaling
Akkumulér
Opdateret
26.10.2023
NASDAQ Helsinki
LAT1V
Daglig lav / høj pris
9,55 / 9,66
EUR
Markedsværdi
372,86 mio. EUR
Aktieomsætning
132,62 t EUR
Volumen
14 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Analyst
Rauli Juva
Analytiker
Seneste videoer
Finanskalender
Årsrapport
09.02.2024
Generalforsamling
21.03.2024
Delårsrapport
26.04.2024
Delårsrapport
07.08.2024
Delårsrapport
25.10.2024
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Evald and Hilda Nissi´s Foundation | 9,0 % | 9,0 % |
| Nordea Funds Ltd | 4,3 % | 4,3 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Sakari Lassila | 21.03.2023 | 1.064.000EUR |
| Sakari Lassila | 16.11.2022 | 2.110.000EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 784,30 | 751,90 | 812,50 | 844,10 | 807,70 | 816,55 | 832,88 | 849,54 |
| vækst-% | -2,23 % | -4,13 % | 8,06 % | 3,89 % | -4,31 % | 1,10 % | 2,00 % | 2,00 % |
| EBITDA | 99,35 | 85,20 | 95,22 | 98,32 | 99,90 | 101,11 | 103,37 | 104,10 |
| EBIT (adj.) | 40,45 | 39,70 | 42,42 | 40,92 | 42,50 | 46,50 | 49,00 | 50,00 |
| EBIT | 44,95 | 28,20 | 42,22 | 42,92 | 42,40 | 46,50 | 49,00 | 50,00 |
| Overskud før skat | 41,95 | 23,30 | 38,92 | 37,82 | 39,20 | 42,00 | 45,04 | 46,08 |
| Netto indkomst | 34,65 | 18,95 | 34,37 | 31,52 | 32,24 | 34,00 | 36,44 | 37,28 |
| EPS (adj.) | 0,79 | 0,80 | 0,91 | 0,77 | 0,85 | 0,89 | 0,96 | 0,98 |
| vækst-% | -11,45 % | 1,00 % | 13,53 % | -14,61 % | 9,55 % | 5,13 % | 7,18 % | 2,31 % |
| Udbytte | 0,92 | 0,40 | 0,46 | 0,47 | 0,48 | 0,49 | 0,55 | 0,73 |
| Udbytte ratio | 101,16 % | 80,42 % | 50,99 % | 56,81 % | 56,72 % | 54,91 % | 57,51 % | 75,00 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 12,67 % | 11,33 % | 11,72 % | 11,65 % | 12,37 % | 12,38 % | 12,41 % | 12,25 % |
| EBIT-% (adj.) | 5,16 % | 5,28 % | 5,22 % | 4,85 % | 5,26 % | 5,69 % | 5,88 % | 5,89 % |
| EBIT-% | 5,73 % | 3,75 % | 5,20 % | 5,08 % | 5,25 % | 5,69 % | 5,88 % | 5,89 % |
| ROE | 16,69 % | 9,59 % | 17,06 % | 14,63 % | 14,32 % | 14,31 % | 14,33 % | 13,74 % |
| ROI | 12,07 % | 7,42 % | 10,75 % | 10,18 % | 10,17 % | 10,96 % | 11,56 % | 11,85 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 15,74 | 15,06 | 13,44 | 10,64 | 9,61 | 9,61 | 9,61 | 9,61 |
| Aktier | 38,10 | 38,10 | 38,10 | 38,10 | 38,10 | 38,10 | 38,10 | 38,10 |
| Markedsværdi | 599,69 | 573,79 | 512,06 | 405,38 | 366,14 | 366,14 | 366,14 | 366,14 |
| Enterprise value | 735,29 | 710,29 | 679,16 | 578,43 | 538,42 | 522,30 | 501,68 | 482,76 |
| EV/S | 0,94 | 0,94 | 0,84 | 0,69 | 0,67 | 0,64 | 0,60 | 0,57 |
| EV/EBITDA | 7,40 | 8,34 | 7,13 | 5,88 | 5,39 | 5,17 | 4,85 | 4,64 |
| EV/EBIT (adj.) | 18,18 | 17,89 | 16,01 | 14,14 | 12,67 | 11,23 | 10,24 | 9,66 |
| EV/EBIT | 16,36 | 25,19 | 16,09 | 13,48 | 12,70 | 11,23 | 10,24 | 9,66 |
| P/E (adj.) | 19,89 | 18,84 | 14,81 | 13,73 | 11,32 | 10,77 | 10,05 | 9,82 |
| P/E | 17,31 | 30,28 | 14,90 | 12,86 | 11,36 | 10,77 | 10,05 | 9,82 |
| P/B | 2,96 | 2,98 | 2,43 | 1,84 | 1,59 | 1,49 | 1,39 | 1,31 |
| P/S | 0,76 | 0,76 | 0,63 | 0,48 | 0,45 | 0,45 | 0,44 | 0,43 |
| Udbytteprocent | 5,84 % | 2,66 % | 3,42 % | 4,42 % | 4,99 % | 5,10 % | 5,72 % | 7,64 % |
| Equity ratio | 34,78 % | 32,27 % | 33,12 % | 33,36 % | 35,23 % | 37,54 % | 40,17 % | 42,55 % |
| Gearing ratio | 66,80 % | 70,91 % | 79,42 % | 81,94 % | 74,99 % | 63,62 % | 51,49 % | 41,72 % |
Kvartalsdata
| Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 210,10 | 844,10 | 192,70 | 207,50 | 201,00 | 206,50 | 807,70 | ||
| EBITDA | 26,52 | 98,32 | 15,40 | 23,20 | 36,70 | 24,60 | 99,90 | ||
| EBIT | 12,92 | 42,92 | 1,40 | 9,20 | 21,10 | 10,70 | 42,40 | ||
| Overskud før skat | 12,22 | 37,82 | 1,38 | 9,12 | 19,60 | 9,20 | 39,20 | ||
| Netto indkomst | 11,22 | 31,52 | 1,18 | 8,12 | 15,68 | 7,36 | 32,24 |
ViserAlle indholdstyper
