Lamor
1.59
EUR
+0.95 %
LAMOR
NASDAQ Helsinki
Industrial Goods & Services
Industrials
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.
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Larsen Family Corporation Oy | 34.2 % | 34.2 % |
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.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 45.6 | 51.5 | 127.7 | 122.5 | 120.8 | 118.6 | 128.8 | 143.0 |
growth-% | -5.2 % | 12.9 % | 147.8 % | -4.0 % | -1.4 % | -1.8 % | 8.6 % | 11.0 % |
EBITDA | 5.6 | 6.0 | 16.7 | 16.2 | 14.5 | 16.0 | 20.0 | 23.2 |
EBIT (adj.) | 3.4 | 2.8 | 12.6 | 10.9 | 7.8 | 8.3 | 11.7 | 14.7 |
EBIT | 2.4 | 1.9 | 10.0 | 8.4 | 7.5 | 8.3 | 11.7 | 14.7 |
Profit before taxes | 1.0 | 0.2 | 6.5 | 3.2 | 1.0 | 2.3 | 6.2 | 9.7 |
Net income | 0.7 | 1.0 | 3.5 | 2.5 | 0.4 | 1.9 | 4.7 | 7.2 |
EPS (adj.) | 0.06 | 0.07 | 0.22 | 0.19 | 0.03 | 0.07 | 0.17 | 0.27 |
growth-% | -10.8 % | 11.0 % | 226.6 % | -16.6 % | -85.7 % | 157.7 % | 153.2 % | 53.4 % |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 12.3 % | 11.7 % | 13.0 % | 13.2 % | 12.0 % | 13.5 % | 15.5 % | 16.3 % |
EBIT-% (adj.) | 7.5 % | 5.5 % | 9.9 % | 8.9 % | 6.5 % | 7.0 % | 9.1 % | 10.3 % |
EBIT-% | 5.3 % | 3.8 % | 7.8 % | 6.9 % | 6.2 % | 7.0 % | 9.1 % | 10.3 % |
ROE | 2.4 % | 2.2 % | 5.6 % | 4.0 % | 0.7 % | 2.9 % | 6.9 % | 9.7 % |
ROI | 5.1 % | 2.9 % | 11.9 % | 8.5 % | 6.0 % | 6.2 % | 8.9 % | 11.0 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 4.83 | 4.61 | 4.50 | 2.59 | 1.59 | 1.59 | 1.59 | 1.59 |
Shares | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 |
Market cap | 130.2 | 124.3 | 121.3 | 69.8 | 42.9 | 42.9 | 42.9 | 42.9 |
Enterprise value | 142.0 | 120.1 | 135.6 | 108.6 | 106.1 | 97.6 | 90.7 | 87.6 |
EV/S | 3.1 | 2.3 | 1.1 | 0.9 | 0.9 | 0.8 | 0.7 | 0.6 |
EV/EBITDA | 25.3 | 20.0 | 8.1 | 6.7 | 7.3 | 6.1 | 4.5 | 3.8 |
EV/EBIT (adj.) | 41.4 | 42.4 | 10.8 | 9.9 | 13.6 | 11.8 | 7.7 | 6.0 |
EV/EBIT | 58.5 | 61.9 | 13.5 | 12.9 | 14.1 | 11.8 | 7.7 | 6.0 |
P/E (adj.) | 78.0 | 67.1 | 20.0 | 13.8 | 59.6 | 23.1 | 9.1 | 6.0 |
P/E | 194.4 | 129.1 | 35.1 | 27.6 | 97.1 | 23.1 | 9.1 | 6.0 |
P/B | 4.6 | 2.0 | 2.0 | 1.1 | 0.7 | 0.7 | 0.6 | 0.6 |
P/S | 2.9 | 2.4 | 1.0 | 0.6 | 0.4 | 0.4 | 0.3 | 0.3 |
Dividend yield | ||||||||
Equity ratio | 46.4 % | 56.7 % | 49.5 % | 40.3 % | 35.5 % | 37.6 % | 39.8 % | 41.4 % |
Gearing ratio | 40.0 % | -6.8 % | 22.6 % | 58.8 % | 95.7 % | 80.6 % | 65.8 % | 56.0 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 34.8 | 122.5 | 23.9 | 27.1 | 30.8 | 39.0 | 120.8 | 27.0 | 29.6 |
EBITDA | 5.7 | 16.2 | 2.1 | 3.0 | 3.7 | 5.6 | 14.5 | 2.1 | 3.6 |
EBIT | 3.0 | 8.4 | 0.4 | 1.3 | 2.0 | 3.9 | 7.5 | 0.4 | 1.7 |
Profit before taxes | 0.6 | 3.2 | -0.8 | -0.2 | -0.0 | 1.9 | 1.0 | -1.6 | 0.1 |
Net income | 0.2 | 2.5 | -0.2 | -0.5 | -0.3 | 1.4 | 0.4 | -1.3 | 0.1 |
Login required
This content is only available for logged in users
Lamor wins an environmental protection contract in Colombia
Lamor Q3 Interim Report 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits