XHELLAT1V
Market cap312mUSD
Dec 20, Last price
7.84EUR
1D
0.13%
1Q
-11.91%
Jan 2017
-59.17%
Name
Lassila & Tikanoja Oyj
Chart & Performance
Profile
Lassila & Tikanoja Oyj operates as a service company in Finland, Sweden, and Russia. It operates through four segments: Environmental Services, Industrial Services, Facility Services Finland, and Facility Services Sweden. The company offers waste management and recycling services; sells receptacles, and related maintenance and circular economy solutions; and provides wood-based and recycled fuels, and wood raw materials, as well as forest services to forest owners. It also provides solutions for industrial material flows and their utilization, as well as industrial process cleaning solutions; and engages in the collection and disposal of hazardous waste and sewer system maintenance and repair solutions. In addition, the company offers support services and services for cleaning, property maintenance, and real estate management, as well as repair and renovation services; and building automation, refrigeration technology, and energy management services. Further, it provides support services and services for cleaning and technical services. Lassila & Tikanoja Oyj was founded in 1905 and is headquartered in Helsinki, Finland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 802,100 -4.98% | 844,100 3.89% | 812,500 8.06% | |||||||
Cost of revenue | 645,500 | 296,400 | 290,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 156,600 | 547,700 | 522,100 | |||||||
NOPBT Margin | 19.52% | 64.89% | 64.26% | |||||||
Operating Taxes | 5,700 | 6,300 | 4,600 | |||||||
Tax Rate | 3.64% | 1.15% | 0.88% | |||||||
NOPAT | 150,900 | 541,400 | 517,500 | |||||||
Net income | 30,100 -4.44% | 31,500 -8.43% | 34,400 80.10% | |||||||
Dividends | (17,900) | (17,500) | (15,200) | |||||||
Dividend yield | 4.76% | 4.31% | 2.97% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 22,100 | 39,400 | 19,900 | |||||||
Long-term debt | 249,300 | 250,000 | 246,700 | |||||||
Deferred revenue | 7,200 | 7,600 | 9,500 | |||||||
Other long-term liabilities | 14,200 | 13,400 | 500 | |||||||
Net debt | 238,500 | 223,800 | 235,800 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 93,600 | 71,800 | 65,600 | |||||||
CAPEX | (44,900) | (33,800) | (42,300) | |||||||
Cash from investing activities | (42,700) | (30,600) | (63,900) | |||||||
Cash from financing activities | (67,500) | (20,100) | (23,400) | |||||||
FCF | 523,900 | 156,400 | 505,200 | |||||||
Balance | ||||||||||
Cash | 32,900 | 49,500 | 28,600 | |||||||
Long term investments | 16,100 | 2,200 | ||||||||
Excess cash | 23,395 | |||||||||
Stockholders' equity | 253,800 | 230,400 | 216,100 | |||||||
Invested Capital | 447,400 | 432,905 | 412,800 | |||||||
ROIC | 34.28% | 128.04% | 131.61% | |||||||
ROCE | 32.91% | 113.07% | 117.86% | |||||||
EV | ||||||||||
Common stock shares outstanding | 38,232 | 38,128 | 38,127 | |||||||
Price | 9.84 -7.52% | 10.64 -20.83% | 13.44 -10.76% | |||||||
Market cap | 376,203 -7.27% | 405,682 -20.83% | 512,427 -10.74% | |||||||
EV | 625,503 | 639,482 | 753,927 | |||||||
EBITDA | 212,100 | 603,100 | 575,000 | |||||||
EV/EBITDA | 2.95 | 1.06 | 1.31 | |||||||
Interest | 8,700 | 5,200 | 3,500 | |||||||
Interest/NOPBT | 5.56% | 0.95% | 0.67% |