XSTOLATO B
Market cap14bUSD
Dec 20, Last price
274.10SEK
1D
1.14%
1Q
-15.43%
Jan 2017
220.58%
Name
Investment AB Latour
Chart & Performance
Profile
Investment AB Latour (publ) is an investment firm. The firm prefer to invest in companies for long term with Development, manufacture and marketing of proprietary products under their own brands. It prefer to invest in companies with 10 percent average annual growth over a business cycle, 10 percent operating margin over a business cycle, and 15 - 20 percent return on operating capital over a business cycle. It takes an active role on the board of its investee company. The firm was previously known as AB Hevea. Investment AB Latour (publ) was founded in 1984 and is based in Gothenburg, Sweden with an additional office in Malmo, Sweden and Stockholm, 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 | 25,550,000 13.00% | 22,611,000 21.78% | 18,567,000 23.55% | |||||||
Cost of revenue | 22,008,000 | 19,612,000 | 16,117,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,542,000 | 2,999,000 | 2,450,000 | |||||||
NOPBT Margin | 13.86% | 13.26% | 13.20% | |||||||
Operating Taxes | 744,000 | 665,000 | 604,000 | |||||||
Tax Rate | 21.01% | 22.17% | 24.65% | |||||||
NOPAT | 2,798,000 | 2,334,000 | 1,846,000 | |||||||
Net income | 5,894,000 41.61% | 4,162,000 -4.91% | 4,377,000 -17.73% | |||||||
Dividends | (2,366,000) | (2,110,000) | (1,918,000) | |||||||
Dividend yield | 1.41% | 1.67% | 0.81% | |||||||
Proceeds from repurchase of equity | (25,000) | (1,916,000) | (101,000) | |||||||
BB yield | 0.01% | 1.52% | 0.04% | |||||||
Debt | ||||||||||
Debt current | 4,688,000 | 5,275,000 | 578,000 | |||||||
Long-term debt | 10,258,000 | 10,202,000 | 11,345,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 407,000 | 388,000 | 417,000 | |||||||
Net debt | (16,748,000) | (13,142,000) | (11,862,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,600,000 | 1,593,000 | 1,782,000 | |||||||
CAPEX | (444,000) | (440,000) | (306,000) | |||||||
Cash from investing activities | (1,733,000) | (1,266,000) | (2,657,000) | |||||||
Cash from financing activities | (3,310,000) | (276,000) | (1,711,000) | |||||||
FCF | 3,104,000 | (118,000) | (332,000) | |||||||
Balance | ||||||||||
Cash | 2,235,000 | 1,710,000 | 1,516,000 | |||||||
Long term investments | 29,459,000 | 26,909,000 | 22,269,000 | |||||||
Excess cash | 30,416,500 | 27,488,450 | 22,856,650 | |||||||
Stockholders' equity | 40,978,000 | 38,145,000 | 31,850,000 | |||||||
Invested Capital | 24,384,500 | 24,623,550 | 19,877,350 | |||||||
ROIC | 11.42% | 10.49% | 10.48% | |||||||
ROCE | 6.38% | 5.68% | 5.66% | |||||||
EV | ||||||||||
Common stock shares outstanding | 641,679 | 641,578 | 641,454 | |||||||
Price | 262.30 33.08% | 197.10 -46.54% | 368.70 84.63% | |||||||
Market cap | 168,312,284 33.10% | 126,455,093 -46.53% | 236,504,237 84.63% | |||||||
EV | 151,619,284 | 113,368,093 | 224,775,237 | |||||||
EBITDA | 4,253,000 | 3,592,000 | 3,023,000 | |||||||
EV/EBITDA | 35.65 | 31.56 | 74.36 | |||||||
Interest | 378,000 | 106,000 | 72,000 | |||||||
Interest/NOPBT | 10.67% | 3.53% | 2.94% |