LapWall
3.64
EUR
0 %
LAPWALL
First North Finland
Construction & Materials
Industrials
1,514 following
0%
+1.11%
+9.31%
+13.04%
+8.33%
+17.04%
+23.39%
-
-
+17.08%
lapwall.fi/sijoittajille
LapWall operates in the building products industry and has three factories. The company manufactures wooden wall and ceiling elements in factory conditions for construction companies. The product selection includes numerous standard products that the customer receives delivered and installed. The company's market area is Finland. LapWall was founded in 2011 and its head office is located in Pyhäntä.
P/E (adj.) (24e)
12.85
EV/EBIT (adj.) (24e)
10.79
P/B (24e)
2.82
Dividend yield-% (24e)
3.85 %
Target price
4.00 EUR
Recommendation
Accumulate
Updated
30.10.2024
First North Finland
LAPWALL
Daily low / high price
3.63 / 3.68
EUR
Market cap
52.87M EUR
Turnover
16.01K EUR
Volume
4.4K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Antti Viljakainen
Head of Research
Tommi Saarinen
Analyst
Latest videos
Financial calendar
Annual report
2025-02-06
General meeting
2025-03-12
Business review
2025-04-29
Interim report
2025-08-07
Business review
2025-10-28
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 31.2 | 48.3 | 52.5 | 41.9 | 43.7 | 48.6 | 58.6 | 66.8 |
growth-% | -7.7 % | 54.9 % | 8.6 % | -20.2 % | 4.3 % | 11.2 % | 20.7 % | 13.9 % |
EBITDA | 4.1 | 6.6 | 9.5 | 5.4 | 6.4 | 7.6 | 10.5 | 12.5 |
EBIT (adj.) | 2.3 | 5.2 | 8.3 | 3.9 | 5.1 | 5.7 | 7.7 | 9.5 |
EBIT | 2.3 | 4.8 | 7.8 | 3.2 | 4.2 | 4.8 | 6.8 | 8.6 |
Profit before taxes | 1.9 | 4.6 | 7.0 | 3.2 | 4.2 | 4.5 | 6.6 | 8.6 |
Net income | 1.8 | 3.6 | 5.5 | 2.6 | 3.3 | 3.5 | 5.1 | 6.7 |
EPS (adj.) | 0.14 | 0.33 | 0.42 | 0.22 | 0.28 | 0.29 | 0.40 | 0.51 |
growth-% | 70.7 % | 130.0 % | 26.3 % | -47.5 % | 29.0 % | 3.2 % | 37.3 % | 27.1 % |
Dividend | 0.06 | 0.14 | 0.19 | 0.13 | 0.14 | 0.14 | 0.15 | 0.18 |
Dividend ratio | 41.7 % | 48.1 % | 49.5 % | 75.3 % | 62.6 % | 60.2 % | 43.9 % | 40.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 13.1 % | 13.7 % | 18.2 % | 12.9 % | 14.6 % | 15.6 % | 17.9 % | 18.7 % |
EBIT-% (adj.) | 7.4 % | 10.9 % | 15.8 % | 9.4 % | 11.6 % | 11.7 % | 13.2 % | 14.3 % |
EBIT-% | 7.4 % | 9.8 % | 14.8 % | 7.7 % | 9.6 % | 9.9 % | 11.7 % | 12.9 % |
ROE | 40.7 % | 57.7 % | 47.5 % | 15.8 % | 18.5 % | 17.4 % | 23.0 % | 26.0 % |
ROI | 21.9 % | 39.5 % | 49.6 % | 18.3 % | 21.6 % | 19.8 % | 25.5 % | 31.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.72 | 2.72 | 3.58 | 3.09 | 3.64 | 3.64 | 3.64 | 3.64 |
Shares | 12.4 | 12.4 | 14.2 | 14.9 | 14.9 | 14.9 | 14.9 | 14.9 |
Market cap | 33.7 | 33.7 | 50.9 | 46.1 | 54.1 | 54.1 | 54.1 | 54.1 |
Enterprise value | 37.4 | 37.7 | 45.4 | 43.1 | 54.7 | 59.1 | 54.7 | 49.0 |
EV/S | 1.2 | 0.8 | 0.9 | 1.0 | 1.3 | 1.2 | 0.9 | 0.7 |
EV/EBITDA | 9.1 | 5.7 | 4.8 | 8.0 | 8.6 | 7.8 | 5.2 | 3.9 |
EV/EBIT (adj.) | 16.2 | 7.2 | 5.5 | 11.0 | 10.8 | 10.4 | 7.1 | 5.1 |
EV/EBIT | 16.2 | 7.9 | 5.8 | 13.4 | 13.1 | 12.3 | 8.0 | 5.7 |
P/E (adj.) | 18.9 | 8.2 | 8.6 | 14.1 | 12.8 | 12.5 | 9.1 | 7.1 |
P/E | 18.9 | 9.3 | 9.3 | 17.9 | 16.3 | 15.6 | 10.7 | 8.1 |
P/B | 6.3 | 4.7 | 3.2 | 2.7 | 2.8 | 2.6 | 2.3 | 1.9 |
P/S | 1.1 | 0.7 | 1.0 | 1.1 | 1.2 | 1.1 | 0.9 | 0.8 |
Dividend yield | 2.2 % | 5.1 % | 5.3 % | 4.2 % | 3.9 % | 3.9 % | 4.1 % | 5.0 % |
Equity ratio | 33.6 % | 37.6 % | 61.1 % | 64.2 % | 55.3 % | 50.9 % | 59.4 % | 65.4 % |
Gearing ratio | 69.6 % | 57.0 % | -34.7 % | -18.0 % | 2.8 % | 24.2 % | 2.5 % | -18.3 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 23.0 | 41.9 | 21.1 | 22.6 | 43.7 | ||||
EBITDA | 2.7 | 5.4 | 2.8 | 3.6 | 6.4 | ||||
EBIT | 1.6 | 3.2 | 1.7 | 2.5 | 4.2 | ||||
Profit before taxes | 1.5 | 3.2 | 1.7 | 2.5 | 4.2 | ||||
Net income | 1.2 | 2.6 | 1.4 | 1.9 | 3.3 |
ShowingAll content types
Working toward the better side of the business cycle
RT’s economic review does not yet indicate a turn in the market situation of construction product companies
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