XPARLNA
Market cap248mUSD
Dec 24, Last price
23.40EUR
1D
0.21%
1Q
0.65%
Jan 2017
-33.95%
IPO
121.96%
Name
LNA Sante SA
Chart & Performance
Profile
LNA Santé SA engages in the management and operation of health establishments. The company operates retirement homes, medical and rehabilitation care, home hospital, mental health clinic, and health center. LNA Santé SA was founded in 1990 and is based in Vertou, France.
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 | 736,085 1.08% | 728,224 5.62% | 689,492 20.14% | |||||||
Cost of revenue | 585,203 | 192,651 | 193,289 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 150,882 | 535,573 | 496,203 | |||||||
NOPBT Margin | 20.50% | 73.55% | 71.97% | |||||||
Operating Taxes | 13,022 | 15,914 | 14,585 | |||||||
Tax Rate | 8.63% | 2.97% | 2.94% | |||||||
NOPAT | 137,860 | 519,659 | 481,618 | |||||||
Net income | 23,409 -9.31% | 25,813 9.80% | 23,510 201.14% | |||||||
Dividends | (5,113) | (4,519) | (1,916) | |||||||
Dividend yield | 2.49% | 1.47% | 0.40% | |||||||
Proceeds from repurchase of equity | (6,519) | 45,502 | 1,226 | |||||||
BB yield | 3.17% | -14.84% | -0.25% | |||||||
Debt | ||||||||||
Debt current | 144,916 | 295,435 | 343,994 | |||||||
Long-term debt | 1,202,616 | 1,091,871 | 1,155,011 | |||||||
Deferred revenue | 11,202 | |||||||||
Other long-term liabilities | 19,941 | 18,386 | 9,032 | |||||||
Net debt | 1,252,822 | 1,267,407 | 1,341,982 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 97,504 | 103,199 | 79,921 | |||||||
CAPEX | (11,645) | (13,344) | (13,942) | |||||||
Cash from investing activities | (15,689) | (41,986) | (27,647) | |||||||
Cash from financing activities | (106,685) | (110,877) | (21,530) | |||||||
FCF | 122,971 | 510,987 | 508,287 | |||||||
Balance | ||||||||||
Cash | 77,170 | 101,978 | 152,117 | |||||||
Long term investments | 17,540 | 17,921 | 4,906 | |||||||
Excess cash | 57,906 | 83,488 | 122,548 | |||||||
Stockholders' equity | 223,526 | 207,848 | 177,067 | |||||||
Invested Capital | 1,158,223 | 1,133,372 | 1,108,855 | |||||||
ROIC | 12.03% | 46.35% | 43.97% | |||||||
ROCE | 11.62% | 41.19% | 37.93% | |||||||
EV | ||||||||||
Common stock shares outstanding | 10,222 | 10,359 | 9,598 | |||||||
Price | 20.10 -32.09% | 29.60 -41.15% | 50.30 2.13% | |||||||
Market cap | 205,462 -32.99% | 306,626 -36.49% | 482,779 2.30% | |||||||
EV | 1,467,565 | 1,583,487 | 1,831,655 | |||||||
EBITDA | 231,289 | 619,932 | 577,817 | |||||||
EV/EBITDA | 6.35 | 2.55 | 3.17 | |||||||
Interest | 27,269 | 21,071 | 20,012 | |||||||
Interest/NOPBT | 18.07% | 3.93% | 4.03% |