XNYSLPX
Market cap7.26bUSD
Dec 27, Last price
103.39USD
1D
-1.32%
1Q
-3.55%
Jan 2017
446.17%
Name
Louisiana-Pacific Corp
Chart & Performance
Profile
Louisiana-Pacific Corporation, together with its subsidiaries, manufactures and markets building products primarily for use in new home construction, repair and remodeling, and outdoor structure markets. It operates through four segments: Siding; Oriented Strand Board (OSB); Engineered Wood Products (EWP); and South America. The Siding segment offers LP SmartSide trim and siding products, LP SmartSide ExpertFinish trim and siding products, LP BuilderSeries lap siding products, and LP Outdoor Building Solutions; and engineered wood siding, trim, soffit, and fascia products. The OSB segment manufactures and distributes OSB structural panel products comprising LP TechShield radiant barriers, LP WeatherLogic air and water barriers, LP Legacy premium sub-flooring products, LP FlameBlock fire-rated sheathing products, and LP TopNotch sub-flooring products. The EWP segment provides laminated veneer lumber and other related products; and LP SolidStart I-joists, which are primarily used in residential and commercial floorings, roofing systems, and other structural applications. The South America segment manufactures and distributes OSB structural panel and siding products. This segment also distributes and sells related products for the region's transition to wood frame construction. It also offers timber and timberlands and other products and services. The company sells its products primarily to retailers, wholesalers, and homebuilding and industrial businesses in North America and South America, Asia, Australia, and Europe. Louisiana-Pacific Corporation was incorporated in 1972 and is headquartered in Nashville, Tennessee.
Valuation
Title USD 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 | 2,581,000 -33.03% | 3,854,000 -15.35% | 4,553,000 63.31% | |||||||
Cost of revenue | 2,245,000 | 2,621,000 | 2,725,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 336,000 | 1,233,000 | 1,828,000 | |||||||
NOPBT Margin | 13.02% | 31.99% | 40.15% | |||||||
Operating Taxes | 74,000 | 274,000 | 426,000 | |||||||
Tax Rate | 22.02% | 22.22% | 23.30% | |||||||
NOPAT | 262,000 | 959,000 | 1,402,000 | |||||||
Net income | 178,000 -83.61% | 1,086,000 -21.13% | 1,377,000 175.95% | |||||||
Dividends | (69,000) | (69,000) | (66,000) | |||||||
Dividend yield | 1.35% | 1.49% | 0.86% | |||||||
Proceeds from repurchase of equity | (900,000) | (950,000) | ||||||||
BB yield | 19.49% | 12.37% | ||||||||
Debt | ||||||||||
Debt current | 6,000 | 8,000 | 7,000 | |||||||
Long-term debt | 403,000 | 428,000 | 434,000 | |||||||
Deferred revenue | 24,000 | |||||||||
Other long-term liabilities | 87,000 | 80,000 | 104,000 | |||||||
Net debt | 182,000 | 61,000 | 62,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 316,000 | 1,144,000 | 1,484,000 | |||||||
CAPEX | (300,000) | (414,000) | (254,000) | |||||||
Cash from investing activities | (376,000) | (146,000) | (247,000) | |||||||
Cash from financing activities | (77,000) | (982,000) | (1,388,000) | |||||||
FCF | (87,000) | 722,000 | 1,250,000 | |||||||
Balance | ||||||||||
Cash | 222,000 | 369,000 | 358,000 | |||||||
Long term investments | 5,000 | 6,000 | 21,000 | |||||||
Excess cash | 97,950 | 182,300 | 151,350 | |||||||
Stockholders' equity | 1,478,000 | 1,360,000 | 1,171,000 | |||||||
Invested Capital | 1,924,050 | 1,707,700 | 1,599,650 | |||||||
ROIC | 14.43% | 57.99% | 96.52% | |||||||
ROCE | 15.38% | 61.56% | 99.51% | |||||||
EV | ||||||||||
Common stock shares outstanding | 72,000 | 78,000 | 98,000 | |||||||
Price | 70.83 19.65% | 59.20 -24.44% | 78.35 110.79% | |||||||
Market cap | 5,099,760 10.44% | 4,617,600 -39.86% | 7,678,300 84.44% | |||||||
EV | 5,281,760 | 4,678,600 | 7,744,300 | |||||||
EBITDA | 455,000 | 1,365,000 | 1,947,000 | |||||||
EV/EBITDA | 11.61 | 3.43 | 3.98 | |||||||
Interest | 14,000 | 11,000 | 14,000 | |||||||
Interest/NOPBT | 4.17% | 0.89% | 0.77% |