LapWall
4.52
EUR
+0.89 %
1,576 following
LAPWALL
First North Finland
Construction & Materials
Industrials
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 44.3 | 33.8 | 31.2 | 48.3 | 52.5 | 41.9 | 43.3 | 45.8 | 56.8 | 67.0 | 73.7 |
growth-% | -23.7 % | -7.7 % | 54.9 % | 8.6 % | -20.2 % | 3.4 % | 5.8 % | 24.0 % | 18.0 % | 10.0 % | |
EBITDA | -1.1 | 3.5 | 4.1 | 6.6 | 9.5 | 5.4 | 6.4 | 7.1 | 9.9 | 12.0 | 13.0 |
EBIT (adj.) | -2.8 | 1.7 | 2.3 | 5.2 | 8.3 | 3.9 | 5.1 | 5.5 | 6.9 | 9.0 | 10.0 |
EBIT | -2.8 | 1.7 | 2.3 | 4.8 | 7.8 | 3.2 | 4.2 | 4.7 | 6.0 | 8.2 | 9.1 |
Profit before taxes | -3.3 | 1.0 | 1.9 | 4.6 | 7.0 | 3.2 | 4.2 | 4.4 | 5.7 | 8.0 | 9.1 |
Net income | -3.3 | 1.0 | 1.8 | 3.6 | 5.5 | 2.6 | 3.5 | 3.5 | 4.4 | 6.2 | 7.1 |
EPS (adj.) | -0.27 | 0.08 | 0.14 | 0.33 | 0.42 | 0.22 | 0.30 | 0.30 | 0.36 | 0.49 | 0.55 |
growth-% | 70.7 % | 130.0 % | 26.3 % | -47.5 % | 36.5 % | 0.4 % | 20.7 % | 35.2 % | 12.5 % | ||
Dividend | 0.00 | 0.00 | 0.06 | 0.14 | 0.19 | 0.13 | 0.18 | 0.19 | 0.21 | 0.25 | 0.30 |
Dividend ratio | 41.7 % | 48.1 % | 49.5 % | 75.3 % | 75.4 % | 79.2 % | 69.5 % | 58.1 % | 61.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | -2.4 % | 10.3 % | 13.1 % | 13.7 % | 18.2 % | 12.9 % | 14.7 % | 15.5 % | 17.4 % | 18.0 % | 17.7 % |
EBIT-% (adj.) | -6.2 % | 4.9 % | 7.4 % | 10.9 % | 15.8 % | 9.4 % | 11.7 % | 12.1 % | 12.1 % | 13.5 % | 13.6 % |
EBIT-% | -6.2 % | 4.9 % | 7.4 % | 9.8 % | 14.8 % | 7.7 % | 9.7 % | 10.2 % | 10.5 % | 12.2 % | 12.4 % |
ROE | 42.5 % | 40.7 % | 57.7 % | 47.5 % | 15.8 % | 19.7 % | 18.6 % | 21.9 % | 27.8 % | 27.7 % | |
ROI | 14.8 % | 21.9 % | 39.5 % | 49.6 % | 18.3 % | 20.1 % | 18.0 % | 22.4 % | 31.8 % | 33.8 % |