Lindex Group
2.45
EUR
+0.2 %
LINDEX
NASDAQ Helsinki
Personal Goods
Consumer Goods & Services
6,700 following
+0.2%
+1.03%
-16.38%
-13.27%
-26.09%
-15.52%
-1.8%
+28.41%
+12.39%
-83.64%
www.lindex-group.com/en/investors
Lindex Group operates in the retail industry. The Group manages a number of stores around larger shopping centers and commercial premises located in the Nordic market. The Group is a reseller of several brands and the range consists of shoes and associated accessories. The company is headquartered in Helsinki.
P/E (adj.) (24e)
19.25
EV/EBIT (adj.) (24e)
14.34
P/B (24e)
1
Dividend yield-% (24e)
-
Target price
3.50 EUR
Recommendation
Buy
Updated
28.10.2024
NASDAQ Helsinki
LINDEX
Daily low / high price
2.4 / 2.455
EUR
Market cap
395.98M EUR
Turnover
69.74K EUR
Volume
29K
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Rauli Juva
Analyst
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 790.7 | 899.0 | 981.7 | 951.7 | 940.5 | 960.0 | 969.5 | 971.2 |
growth-% | 19,767,400.0 % | 13.7 % | 9.2 % | -3.1 % | -1.2 % | 2.1 % | 1.0 % | 0.2 % |
EBITDA | -252.4 | 185.0 | 258.1 | 176.7 | 156.9 | 193.8 | 197.7 | 201.1 |
EBIT (adj.) | 4.9 | 68.3 | 79.8 | 80.1 | 67.9 | 75.0 | 79.6 | 84.2 |
EBIT | -252.4 | 82.1 | 154.9 | 76.5 | 56.9 | 75.0 | 79.6 | 84.2 |
Profit before taxes | -294.0 | 65.2 | 129.2 | 46.6 | 25.1 | 41.2 | 46.6 | 52.0 |
Net income | -291.6 | 47.9 | 101.7 | 51.7 | 9.6 | 25.5 | 30.5 | 35.5 |
EPS (adj.) | -0.48 | 0.32 | 0.32 | 0.16 | 0.13 | 0.15 | 0.18 | 0.22 |
growth-% | 0.4 % | -50.7 % | -20.5 % | 21.3 % | 19.7 % | 16.5 % | ||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.09 | 0.10 |
Dividend ratio | 51.8 % | 48.7 % | 46.5 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -31.9 % | 20.6 % | 26.3 % | 18.6 % | 16.7 % | 20.2 % | 20.4 % | 20.7 % |
EBIT-% (adj.) | 0.6 % | 7.6 % | 8.1 % | 8.4 % | 7.2 % | 7.8 % | 8.2 % | 8.7 % |
EBIT-% | -31.9 % | 9.1 % | 15.8 % | 8.0 % | 6.0 % | 7.8 % | 8.2 % | 8.7 % |
ROE | -57.9 % | 20.2 % | 33.7 % | 14.2 % | 2.4 % | 6.1 % | 7.0 % | 7.8 % |
ROI | -22.0 % | 7.6 % | 15.3 % | 7.6 % | 5.4 % | 7.1 % | 7.5 % | 7.8 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 1.14 | 1.96 | 2.05 | 2.72 | 2.45 | 2.45 | 2.45 | 2.45 |
Shares | 72.0 | 154.4 | 155.9 | 158.7 | 165.1 | 165.1 | 165.1 | 165.1 |
Market cap | 82.1 | 302.6 | 319.6 | 431.7 | 404.5 | 404.5 | 404.5 | 404.5 |
Enterprise value | 806.6 | 889.3 | 774.0 | 953.3 | 973.8 | 933.9 | 913.8 | 891.3 |
EV/S | 1.0 | 1.0 | 0.8 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 |
EV/EBITDA | - | 4.8 | 3.0 | 5.4 | 6.2 | 4.8 | 4.6 | 4.4 |
EV/EBIT (adj.) | 164.6 | 13.0 | 9.7 | 11.9 | 14.3 | 12.5 | 11.5 | 10.6 |
EV/EBIT | - | 10.8 | 5.0 | 12.5 | 17.1 | 12.5 | 11.5 | 10.6 |
P/E (adj.) | - | 6.1 | 6.3 | 17.0 | 19.2 | 15.9 | 13.3 | 11.4 |
P/E | - | 4.7 | 3.1 | 8.4 | 41.3 | 15.9 | 13.3 | 11.4 |
P/B | 0.4 | 1.1 | 1.0 | 1.1 | 1.0 | 0.9 | 0.9 | 0.9 |
P/S | 0.1 | 0.3 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 |
Dividend yield | 3.3 % | 3.7 % | 4.1 % | |||||
Equity ratio | 14.5 % | 18.9 % | 26.3 % | 30.0 % | 30.9 % | 33.0 % | 33.8 % | 34.8 % |
Gearing ratio | 351.5 % | 218.8 % | 135.4 % | 132.7 % | 141.4 % | 123.6 % | 114.3 % | 104.4 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 274.3 | 951.7 | 192.8 | 251.6 | 222.1 | 274.0 | 940.5 | ||
EBITDA | 53.5 | 176.7 | 17.8 | 45.0 | 39.9 | 54.2 | 156.9 | ||
EBIT | 28.9 | 76.5 | -7.6 | 20.3 | 15.0 | 29.2 | 56.9 | ||
Profit before taxes | 20.0 | 46.6 | -14.1 | 12.2 | 6.3 | 20.7 | 25.1 | ||
Net income | 9.7 | 51.7 | -15.4 | 7.0 | 1.8 | 16.1 | 9.6 |
ShowingAll content types
Lindex Group Oyj: Riku Lyly appointed Chief Operating Officer (COO) of Lindex Group plc's Stockmann division and member of the Group Management Team
Sluggish trade development in September
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