Lamor
2.19 EUR -3.1%1,462 investors are following this company
Lamor is an industrial technology company. The company is currently developing products and related services in the area of recycling. The company's specialist competence is found in the development of systems used in waste management and water treatment. In addition to the main business, consulting and installation services are offered. Customers are found in various sectors with the greatest focus on waste management.
P/E (24e)
20.21
EV/EBIT (adj.) (24e)
10
P/B (24e)
0.88
Dividend yield-% (24e)
-
Target price
2.30 EUR
Recommendation
Reduce
Updated
27.3.2024
NASDAQ Helsinki
LAMOR
Daily low / high price
2.16 / 2.29
EUR
Market cap
60.23M EUR
Turnover
22.51K EUR
Volume
10K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Aapeli Pursimo
Analyst
Latest videos
Financial calendar
Interim report
25.07.2024
Interim report
24.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Larsen Family Corporation Oy | 34.6 % | 34.6 % |
Suomen Teollisuussijoitus Oy | 7.1 % | 7.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Mika Ståhlberg | 23.12.2022 | 27,470EUR |
Mika Ståhlberg | 22.12.2022 | 22,094EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 45.6 | 51.5 | 127.7 | 122.5 | 124.0 | 126.1 | 136.6 | 144.8 |
growth-% | -5.2 % | 12.9 % | 147.8 % | -4.0 % | 1.2 % | 1.7 % | 8.3 % | 6.0 % |
EBITDA | 5.6 | 6.0 | 16.7 | 16.2 | 18.3 | 20.6 | 22.6 | 24.3 |
EBIT (adj.) | 3.4 | 2.8 | 12.6 | 10.9 | 9.4 | 11.4 | 13.4 | 15.2 |
EBIT | 2.4 | 1.9 | 10.0 | 8.4 | 9.4 | 11.4 | 13.4 | 15.2 |
Profit before taxes | 1.0 | 0.2 | 6.5 | 3.2 | 3.4 | 5.9 | 8.4 | 10.7 |
Net income | 0.7 | 1.0 | 3.5 | 2.5 | 2.9 | 4.6 | 6.5 | 8.2 |
EPS (adj.) | 0.06 | 0.07 | 0.22 | 0.19 | 0.11 | 0.17 | 0.24 | 0.31 |
growth-% | -10.8 % | 11.0 % | 226.6 % | -16.6 % | -42.1 % | 58.5 % | 39.6 % | 27.3 % |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 |
Dividend ratio | 32.8 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 12.3 % | 11.7 % | 13.0 % | 13.2 % | 14.8 % | 16.3 % | 16.5 % | 16.8 % |
EBIT-% (adj.) | 7.5 % | 5.5 % | 9.9 % | 8.9 % | 7.6 % | 9.0 % | 9.8 % | 10.5 % |
EBIT-% | 5.3 % | 3.8 % | 7.8 % | 6.9 % | 7.6 % | 9.0 % | 9.8 % | 10.5 % |
ROE | 2.4 % | 2.2 % | 5.6 % | 4.0 % | 4.5 % | 6.7 % | 8.7 % | 10.0 % |
ROI | 5.1 % | 2.9 % | 11.9 % | 8.5 % | 8.2 % | 10.1 % | 11.6 % | 12.8 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 4.61 | 4.50 | 2.59 | 2.19 | 2.19 | 2.19 | 2.19 | |
Shares | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 |
Market cap | 124.3 | 121.3 | 69.8 | 59.0 | 59.0 | 59.0 | 59.0 | |
Enterprise value | 120.1 | 135.5 | 108.6 | 94.3 | 87.3 | 86.4 | 79.3 | |
EV/S | - | 2.3 | 1.1 | 0.9 | 0.8 | 0.7 | 0.6 | 0.5 |
EV/EBITDA | - | 20.0 | 8.1 | 6.7 | 5.1 | 4.2 | 3.8 | 3.3 |
EV/EBIT (adj.) | - | 42.4 | 10.8 | 9.9 | 10.0 | 7.7 | 6.4 | 5.2 |
EV/EBIT | - | 61.9 | 13.5 | 12.9 | 10.0 | 7.7 | 6.4 | 5.2 |
P/E (adj.) | - | 67.1 | 20.0 | 13.8 | 20.2 | 12.7 | 9.1 | 7.2 |
P/E | - | 129.1 | 35.0 | 27.6 | 20.2 | 12.7 | 9.1 | 7.2 |
P/B | - | 2.0 | 2.0 | 1.1 | 0.9 | 0.8 | 0.8 | 0.7 |
P/S | - | 2.4 | 0.9 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 |
Dividend yield | 4.6 % | |||||||
Equity ratio | 46.4 % | 56.7 % | 49.5 % | 40.3 % | 42.6 % | 45.9 % | 47.0 % | 50.5 % |
Gearing ratio | 40.0 % | -6.8 % | 22.6 % | 58.8 % | 51.3 % | 38.4 % | 34.2 % | 23.0 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 22.8 | 33.8 | 31.1 | 34.8 | 122.5 | 27.5 | 34.0 | 29.5 | 33.0 |
EBITDA | 1.8 | 5.3 | 3.3 | 5.7 | 16.2 | 3.7 | 5.5 | 4.1 | 5.0 |
EBIT | 0.2 | 3.7 | 1.6 | 3.0 | 8.4 | 1.6 | 3.4 | 1.8 | 2.6 |
Profit before taxes | -0.7 | 2.8 | 0.5 | 0.6 | 3.2 | 0.1 | 1.9 | 0.3 | 1.1 |
Net income | -0.5 | 2.5 | 0.4 | 0.2 | 2.5 | 0.1 | 1.6 | 0.3 | 1.0 |
ShowingAll content types
Lamor Interim Financial Report 1 January–31 March 2024: Market activity increasing despite the geopolitical situation
Lamor Interim Financial Report 1 January–31 March 2024: Market activity increasing despite the geopolitical situation
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools