Lamor
1.585
EUR
+2.26 %
LAMOR
NASDAQ Helsinki
Industrial Goods & Services
Industrials
1,466 following
+2.26%
-2.76%
-16.8%
-21.53%
-24.52%
-38.8%
-47.17%
-
-
-67.18%
investors.lamor.com
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 (adj.) (24e)
59.4
EV/EBIT (adj.) (24e)
13.58
P/B (24e)
0.67
Dividend yield-% (24e)
-
Target price
1.80 EUR
Recommendation
Reduce
Updated
24.10.2024
NASDAQ Helsinki
LAMOR
Daily low / high price
1.535 / 1.595
EUR
Market cap
43.59M EUR
Turnover
1.79K EUR
Volume
1.1K
Business risk
Valuation risk
Current
Previous
Analyst
Aapeli Pursimo
Analyst
Latest videos
Financial calendar
Annual report
2025-03-06
Interim report
2025-04-08
Interim report
2025-07-31
Interim report
2025-10-30
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 |
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 % |
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 | 42.7 | 42.7 | 42.7 | 42.7 |
| Enterprise value | 142.0 | 120.1 | 135.6 | 108.6 | 106.0 | 97.5 | 90.6 | 87.5 |
| 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 | 59.4 | 23.0 | 9.1 | 5.9 |
| P/E | 194.4 | 129.1 | 35.1 | 27.6 | 96.8 | 23.0 | 9.1 | 5.9 |
| 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 % |
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 |
ShowingAll content types
Inside Information: Lamor completes Group Leadership Team renewal – Jesus Pelayo appointed SVP for South and North America and Richard Hill appointed COO
Lamor wins an environmental protection contract in Colombia
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
