![Lamor Q2 Interim Report 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/5e79c4cc-f5ec-45b4-bb05-1f5040846179.png)
Lamor
2.08 EUR +0.97%1,453 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)
15.7
EV/EBIT (adj.) (24e)
10.1
P/B (24e)
0.83
Dividend yield-% (24e)
-
Target price
2.30 EUR
Recommendation
Reduce
Updated
28.4.2024
NASDAQ Helsinki
LAMOR
Daily low / high price
2.03 / 2.1
EUR
Market cap
57.21M EUR
Turnover
5.38K EUR
Volume
2.6K
Business risk
Valuation risk
Current
Previous
Analyst
![Aapeli Pursimo Aapeli Pursimo](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Aapeli_Pursimo.jpg)
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 | 34.5 % | 34.5 % |
Suomen Teollisuussijoitus Oy | 7.1 % | 7.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Fred Larsen | 17.06.2024 | 149,940EUR |
Johan Grön | 17.06.2024 | 149,940EUR |
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 | 123.4 | 125.7 | 136.7 | 144.9 |
growth-% | -5.2 % | 12.9 % | 147.8 % | -4.0 % | 0.7 % | 1.9 % | 8.7 % | 6.0 % |
EBITDA | 5.6 | 6.0 | 16.7 | 16.2 | 17.5 | 20.6 | 22.6 | 24.4 |
EBIT (adj.) | 3.4 | 2.8 | 12.6 | 10.9 | 9.4 | 11.4 | 13.3 | 15.3 |
EBIT | 2.4 | 1.9 | 10.0 | 8.4 | 9.3 | 11.4 | 13.3 | 15.3 |
Profit before taxes | 1.0 | 0.2 | 6.5 | 3.2 | 3.6 | 5.9 | 8.3 | 10.8 |
Net income | 0.7 | 1.0 | 3.5 | 2.5 | 3.5 | 4.6 | 6.4 | 8.3 |
EPS (adj.) | 0.06 | 0.07 | 0.22 | 0.19 | 0.13 | 0.17 | 0.24 | 0.31 |
growth-% | -10.8 % | 11.0 % | 226.6 % | -16.6 % | -29.2 % | 29.2 % | 39.2 % | 29.0 % |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 |
Dividend ratio | 32.5 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 12.3 % | 11.7 % | 13.0 % | 13.2 % | 14.2 % | 16.4 % | 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 % | 7.5 % | 9.0 % | 9.8 % | 10.5 % |
ROE | 2.4 % | 2.2 % | 5.6 % | 4.0 % | 5.3 % | 6.6 % | 8.5 % | 10.0 % |
ROI | 5.1 % | 2.9 % | 11.9 % | 8.5 % | 8.0 % | 9.7 % | 11.2 % | 12.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 4.61 | 4.50 | 2.59 | 2.08 | 2.08 | 2.08 | 2.08 | |
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 | 56.1 | 56.1 | 56.1 | 56.1 | |
Enterprise value | 120.1 | 135.5 | 108.6 | 95.0 | 88.1 | 86.4 | 79.4 | |
EV/S | - | 2.3 | 1.1 | 0.9 | 0.8 | 0.7 | 0.6 | 0.5 |
EV/EBITDA | - | 20.0 | 8.1 | 6.7 | 5.4 | 4.3 | 3.8 | 3.3 |
EV/EBIT (adj.) | - | 42.4 | 10.8 | 9.9 | 10.1 | 7.7 | 6.5 | 5.2 |
EV/EBIT | - | 61.9 | 13.5 | 12.9 | 10.2 | 7.7 | 6.5 | 5.2 |
P/E (adj.) | - | 67.1 | 20.0 | 13.8 | 15.7 | 12.2 | 8.7 | 6.8 |
P/E | - | 129.1 | 35.0 | 27.6 | 16.1 | 12.2 | 8.7 | 6.8 |
P/B | - | 2.0 | 2.0 | 1.1 | 0.8 | 0.8 | 0.7 | 0.6 |
P/S | - | 2.4 | 0.9 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 |
Dividend yield | 4.8 % | |||||||
Equity ratio | 46.4 % | 56.7 % | 49.5 % | 40.3 % | 41.9 % | 45.1 % | 46.4 % | 49.8 % |
Gearing ratio | 40.0 % | -6.8 % | 22.6 % | 58.8 % | 56.1 % | 43.2 % | 37.7 % | 26.3 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 33.8 | 31.1 | 34.8 | 122.5 | 23.9 | 35.0 | 31.5 | 33.0 | 123.4 |
EBITDA | 5.3 | 3.3 | 5.7 | 16.2 | 2.1 | 5.7 | 4.5 | 5.1 | 17.5 |
EBIT | 3.7 | 1.6 | 3.0 | 8.4 | 0.4 | 3.7 | 2.4 | 2.8 | 9.3 |
Profit before taxes | 2.8 | 0.5 | 0.6 | 3.2 | -0.8 | 2.2 | 0.9 | 1.3 | 3.6 |
Net income | 2.5 | 0.4 | 0.2 | 2.5 | -0.2 | 1.8 | 0.8 | 1.1 | 3.5 |
ShowingAll content types
![Lamor Q2 Interim Report 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/5e79c4cc-f5ec-45b4-bb05-1f5040846179.png)
![Lamor and Green Equity Transition Designation](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/70cae94f-518f-4350-acf8-0e2515b56931.png)
Lamor and Green Equity Transition Designation
Lamor Corporation Plc – Managers' transactions – Larsen Family Corporation Oy
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
Lamor Corporation Plc – Managers' transactions – Johan Grön
Lamor Corporation Plc – Managers' transactions – Larsen Family Corporation Oy
Lamor Corporation Plc – Managers' transactions – Johan Grön
Lamor Corporation Plc – Managers' transactions – Larsen Family Corporation Oy
Lamor Corporation Plc – Managers' transactions – Larsen Family Corporation Oy
Lamor Corporation Plc – Managers' transactions – Mika Ståhlberg
Lamor Corporation Plc – Managers' transactions – Mika Ståhlberg
Lamor appoints Tapio Pesola as Director, Investor Relations and Communications
Inside information: Lamor has been awarded a major environmental protection project in Saudi Arabia
Inside information: Lamor has been awarded a major environmental protection project in Saudi Arabia
Lamor wins a contract for five Oil Spill Response Boom containers to Croatia
Lamor establishes a new rental centre and logistics hub in the Netherlands to make oil spill response equipment swiftly available on a global scale
Full-scale soil remediation has begun in Lamor’s Kuwaiti projects
Lamor receives an order from Frøy for a reverse osmosis-based treatment solution for removing parasites from farmed salmon
![Lamor Q1 Interim Report 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/02c7f1dc-e520-478a-9aea-f4f25f41435f.png)