LapWall
3.15 EUR 0%1,356 investors are following this company
LapWall operates in the building products industry and has three factories. The company manufactures wooden wall and ceiling elements in factory conditions for construction companies. The product selection includes numerous standard products that the customer receives delivered and installed. The company's market area is Finland. LapWall was founded in 2011 and its head office is located in Pyhäntä.
P/E (24e)
13.14
EV/EBIT (adj.) (24e)
10.53
P/B (24e)
2.53
Dividend yield-% (24e)
4.13 %
Target price
3.40 EUR
Recommendation
Accumulate
Updated
29.4.2024
First North Finland
LAPWALL
Daily low / high price
3.09 / 3.15
EUR
Market cap
45.76M EUR
Turnover
73.58K EUR
Volume
24K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Antti Viljakainen
Head of Research
Financial calendar
Interim report
07.08.2024
Business review
29.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Pekkarinen Jarmo Tapio | 18.6 % | 18.6 % |
Pekkarinen Timo Jaakko | 15.5 % | 15.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Eero Poukkula | 03.07.2023 | 450,000EUR |
Elina Rahkonen | 29.06.2023 | 6,983EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 31.2 | 48.3 | 52.5 | 41.9 | 46.2 | 53.8 | 62.2 | 71.0 |
growth-% | -7.7 % | 54.9 % | 8.6 % | -20.2 % | 10.4 % | 16.3 % | 15.7 % | 14.0 % |
EBITDA | 4.1 | 6.6 | 9.5 | 5.4 | 5.9 | 8.7 | 11.0 | 13.3 |
EBIT (adj.) | 2.3 | 5.2 | 8.3 | 3.9 | 4.6 | 6.8 | 8.2 | 10.4 |
EBIT | 2.3 | 4.8 | 7.8 | 3.2 | 3.7 | 5.9 | 7.3 | 9.5 |
Profit before taxes | 1.9 | 4.6 | 7.0 | 3.2 | 3.7 | 5.6 | 7.0 | 9.5 |
Net income | 1.8 | 3.6 | 5.5 | 2.6 | 2.7 | 4.3 | 5.5 | 7.4 |
EPS (adj.) | 0.14 | 0.33 | 0.42 | 0.22 | 0.24 | 0.35 | 0.43 | 0.56 |
growth-% | 70.7 % | 130.0 % | 26.3 % | -47.5 % | 9.2 % | 46.4 % | 21.5 % | 30.5 % |
Dividend | 0.06 | 0.14 | 0.19 | 0.13 | 0.13 | 0.15 | 0.16 | 0.18 |
Dividend ratio | 41.7 % | 48.1 % | 49.5 % | 75.3 % | 72.2 % | 51.5 % | 43.6 % | 36.2 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 13.1 % | 13.7 % | 18.2 % | 12.9 % | 12.7 % | 16.2 % | 17.7 % | 18.8 % |
EBIT-% (adj.) | 7.4 % | 10.9 % | 15.8 % | 9.4 % | 9.9 % | 12.6 % | 13.2 % | 14.6 % |
EBIT-% | 7.4 % | 9.8 % | 14.8 % | 7.7 % | 8.0 % | 11.0 % | 11.7 % | 13.4 % |
ROE | 40.7 % | 57.7 % | 47.5 % | 15.8 % | 15.2 % | 21.9 % | 24.2 % | 27.7 % |
ROI | 21.9 % | 39.5 % | 49.6 % | 18.3 % | 19.0 % | 24.0 % | 26.9 % | 33.3 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 3.58 | 3.11 | 3.15 | 3.15 | 3.15 | 3.15 | ||
Shares | 12.4 | 12.4 | 14.2 | 14.9 | 14.9 | 14.9 | 14.9 | 14.9 |
Market cap | 50.9 | 46.4 | 46.9 | 46.9 | 46.9 | 46.9 | ||
Enterprise value | 45.4 | 43.4 | 48.1 | 51.6 | 46.9 | 40.7 | ||
EV/S | - | - | 0.9 | 1.0 | 1.0 | 1.0 | 0.8 | 0.6 |
EV/EBITDA | - | - | 4.8 | 8.0 | 8.2 | 5.9 | 4.3 | 3.1 |
EV/EBIT (adj.) | - | - | 5.5 | 11.1 | 10.5 | 7.6 | 5.7 | 3.9 |
EV/EBIT | - | - | 5.8 | 13.5 | 13.1 | 8.7 | 6.4 | 4.3 |
P/E (adj.) | - | - | 8.6 | 14.2 | 13.1 | 9.0 | 7.4 | 5.7 |
P/E | - | - | 9.3 | 18.0 | 17.5 | 10.8 | 8.6 | 6.3 |
P/B | - | - | 3.2 | 2.8 | 2.5 | 2.2 | 1.9 | 1.6 |
P/S | - | - | 1.0 | 1.1 | 1.0 | 0.9 | 0.8 | 0.7 |
Dividend yield | 5.3 % | 4.2 % | 4.1 % | 4.8 % | 5.1 % | 5.7 % | ||
Equity ratio | 33.6 % | 37.6 % | 61.1 % | 64.2 % | 52.9 % | 50.9 % | 60.1 % | 65.9 % |
Gearing ratio | 69.6 % | 57.0 % | -34.7 % | -18.0 % | 6.7 % | 22.7 % | 0.4 % | -21.0 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 18.9 | 23.0 | 41.9 | 21.2 | 25.1 | ||||
EBITDA | 2.7 | 2.7 | 5.4 | 2.8 | 3.1 | ||||
EBIT | 1.7 | 1.6 | 3.2 | 1.7 | 2.0 | ||||
Profit before taxes | 1.7 | 1.5 | 3.2 | 1.7 | 2.0 | ||||
Net income | 1.3 | 1.2 | 2.6 | 1.3 | 1.4 |
ShowingAll content types
RT’s economic review does not yet indicate a turn in the market situation of construction product companies
LapWall: Seeds of growth were sown
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