XSTOLAMMb
Market cap16mUSD
Dec 23, Last price
22.20SEK
1D
3.26%
1Q
-5.53%
Jan 2017
-61.39%
Name
Lammhults Design Group AB
Chart & Performance
Profile
Lammhults Design Group AB (publ), together with its subsidiaries, develops, manufactures, markets, and sells office and home, and public interiors in Sweden and internationally. The company offers furniture and interiors for public spaces and homes, as well as libraries. It is also involved in the aftermarket sale of furniture and consumables. The company markets and sells its office interiors products under the Abstracta, Fora Form, Lammhults Möbel, Morgana, and Ragnars brands; and library interiors under the BCI and Schulz Speyer, as well as Eurobib Direct brands. It serves government agencies, companies, offices, hotels, and restaurants. The company was formerly known as Expanda AB and changed its name to Lammhults Design Group AB (publ) in June 2008. Lammhults Design Group AB (publ) was founded in 1945 and is based in Lammhult, Sweden.
Valuation
Title SEK 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 | 958,500 2.25% | 937,400 13.27% | 827,600 1.14% | |||||||
Cost of revenue | 942,300 | 927,500 | 818,500 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 16,200 | 9,900 | 9,100 | |||||||
NOPBT Margin | 1.69% | 1.06% | 1.10% | |||||||
Operating Taxes | 4,500 | 9,200 | 9,200 | |||||||
Tax Rate | 27.78% | 92.93% | 101.10% | |||||||
NOPAT | 11,700 | 700 | (100) | |||||||
Net income | 2,600 -90.00% | 26,000 -5.45% | 27,500 -347.75% | |||||||
Dividends | (16,900) | (16,900) | ||||||||
Dividend yield | 7.38% | 7.02% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 132,300 | 97,300 | 60,100 | |||||||
Long-term debt | 97,400 | 109,600 | 120,200 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 9,500 | 7,400 | 4,700 | |||||||
Net debt | 171,500 | 148,800 | 140,400 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 30,100 | 31,600 | 36,600 | |||||||
CAPEX | (23,200) | (21,300) | (17,900) | |||||||
Cash from investing activities | (36,300) | (21,200) | (17,000) | |||||||
Cash from financing activities | 4,700 | 6,800 | (2,300) | |||||||
FCF | 100 | (35,000) | (24,900) | |||||||
Balance | ||||||||||
Cash | 50,300 | 51,600 | 34,400 | |||||||
Long term investments | 7,900 | 6,500 | 5,500 | |||||||
Excess cash | 10,275 | 11,230 | ||||||||
Stockholders' equity | 478,400 | 518,000 | 468,100 | |||||||
Invested Capital | 701,425 | 670,970 | 621,500 | |||||||
ROIC | 1.71% | 0.11% | ||||||||
ROCE | 2.23% | 1.41% | 1.42% | |||||||
EV | ||||||||||
Common stock shares outstanding | 8,448 | 8,448 | 8,448 | |||||||
Price | 27.10 -4.91% | 28.50 -31.65% | 41.70 12.10% | |||||||
Market cap | 228,941 -4.91% | 240,768 -31.65% | 352,282 12.10% | |||||||
EV | 402,341 | 391,268 | 495,982 | |||||||
EBITDA | 57,000 | 51,100 | 46,300 | |||||||
EV/EBITDA | 7.06 | 7.66 | 10.71 | |||||||
Interest | 14,600 | 6,400 | 3,900 | |||||||
Interest/NOPBT | 90.12% | 64.65% | 42.86% |