XPAR
LNA
Market cap281mUSD
Jun 06, Last price
24.20EUR
1D
0.00%
1Q
-8.68%
Jan 2017
-31.54%
IPO
130.04%
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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 736,085 1.08% | 728,224 5.62% | |||||||
Cost of revenue | 585,203 | 192,651 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 150,882 | 535,573 | |||||||
NOPBT Margin | 20.50% | 73.55% | |||||||
Operating Taxes | 13,022 | 15,914 | |||||||
Tax Rate | 8.63% | 2.97% | |||||||
NOPAT | 137,860 | 519,659 | |||||||
Net income | 23,409 -9.31% | 25,813 9.80% | |||||||
Dividends | (5,113) | (4,519) | |||||||
Dividend yield | 2.49% | 1.47% | |||||||
Proceeds from repurchase of equity | (6,519) | 45,502 | |||||||
BB yield | 3.17% | -14.84% | |||||||
Debt | |||||||||
Debt current | 144,916 | 295,435 | |||||||
Long-term debt | 1,202,616 | 1,091,871 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 19,941 | 18,386 | |||||||
Net debt | 1,252,822 | 1,267,407 | |||||||
Cash flow | |||||||||
Cash from operating activities | 97,504 | 103,199 | |||||||
CAPEX | (11,645) | (13,344) | |||||||
Cash from investing activities | (15,689) | (41,986) | |||||||
Cash from financing activities | (106,685) | (110,877) | |||||||
FCF | 122,971 | 510,987 | |||||||
Balance | |||||||||
Cash | 77,170 | 101,978 | |||||||
Long term investments | 17,540 | 17,921 | |||||||
Excess cash | 57,906 | 83,488 | |||||||
Stockholders' equity | 223,526 | 207,848 | |||||||
Invested Capital | 1,158,223 | 1,133,372 | |||||||
ROIC | 12.03% | 46.35% | |||||||
ROCE | 11.62% | 41.19% | |||||||
EV | |||||||||
Common stock shares outstanding | 10,222 | 10,359 | |||||||
Price | 20.10 -32.09% | 29.60 -41.15% | |||||||
Market cap | 205,462 -32.99% | 306,626 -36.49% | |||||||
EV | 1,467,565 | 1,583,487 | |||||||
EBITDA | 231,289 | 619,932 | |||||||
EV/EBITDA | 6.35 | 2.55 | |||||||
Interest | 27,269 | 21,071 | |||||||
Interest/NOPBT | 18.07% | 3.93% |