XSTOLOOMIS
Market cap2.15bUSD
Dec 20, Last price
343.20SEK
1D
0.00%
1Q
2.26%
Jan 2017
26.60%
IPO
494.29%
Name
Loomis AB
Chart & Performance
Profile
Loomis AB (publ) provides solutions for the distribution, handling, storage, and recycling of cash and other valuables in Sweden and internationally. The company offers a range of solutions for cash in transit, cash management services, physical foreign currency, ATMs, and international valuables logistics, as well as operates Loomis Pay, an end-to-end payment platform for merchants. It serves banks, retailers, and other operators. As of February 3, 2022, the company operated through a network of approximately 400 branches. Loomis AB (publ) was founded in 1852 and is headquartered in 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 | 28,707,000 13.40% | 25,315,000 28.35% | 19,723,000 4.84% | |||||||
Cost of revenue | 25,783,000 | 22,692,000 | 17,762,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,924,000 | 2,623,000 | 1,961,000 | |||||||
NOPBT Margin | 10.19% | 10.36% | 9.94% | |||||||
Operating Taxes | 654,000 | 570,000 | 440,000 | |||||||
Tax Rate | 22.37% | 21.73% | 22.44% | |||||||
NOPAT | 2,270,000 | 2,053,000 | 1,521,000 | |||||||
Net income | 1,495,000 -6.68% | 1,602,000 45.11% | 1,104,000 54.19% | |||||||
Dividends | (853,000) | (628,000) | (451,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (200,000) | (600,000) | (350,000) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,985,000 | 4,893,000 | 2,584,000 | |||||||
Long-term debt | 15,674,000 | 11,121,000 | 11,035,000 | |||||||
Deferred revenue | 221,000 | 162,000 | 126,000 | |||||||
Other long-term liabilities | 1,355,000 | 1,179,000 | 1,291,000 | |||||||
Net debt | 12,041,000 | 9,253,000 | 7,998,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,077,000 | 3,645,000 | 2,758,000 | |||||||
CAPEX | (1,957,000) | (1,426,000) | (1,162,000) | |||||||
Cash from investing activities | (3,922,000) | (1,372,000) | (1,386,000) | |||||||
Cash from financing activities | (858,000) | (2,153,000) | (1,489,000) | |||||||
FCF | 1,285,000 | 576,000 | 824,000 | |||||||
Balance | ||||||||||
Cash | 7,709,000 | 6,218,000 | 5,168,000 | |||||||
Long term investments | 909,000 | 543,000 | 453,000 | |||||||
Excess cash | 7,182,650 | 5,495,250 | 4,634,850 | |||||||
Stockholders' equity | 8,084,000 | 7,870,000 | 5,469,000 | |||||||
Invested Capital | 22,876,350 | 19,980,750 | 16,917,150 | |||||||
ROIC | 10.59% | 11.13% | 9.43% | |||||||
ROCE | 9.56% | 10.10% | 8.92% | |||||||
EV | ||||||||||
Common stock shares outstanding | 71,345 | 73,077 | 74,964 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 5,800,000 | 4,984,000 | 3,988,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 577,000 | 292,000 | 177,000 | |||||||
Interest/NOPBT | 19.73% | 11.13% | 9.03% |