XWARLAB
Market cap11mUSD
Dec 23, Last price
12.80PLN
1D
-3.03%
1Q
-12.93%
Jan 2017
94.53%
IPO
326.67%
Name
Labo Print SA
Chart & Performance
Profile
Labo Print S.A. provides large format printing services in Poland. It offers accessories, banners, meshes, foil sheets, labels, events, flags, indoor products, illuminated letters, cardboard packaging products, outdoor products, POS products, commercial networks, zen aluminum frames, fair products, and advertising systems. The company was founded in 2010 and is based in Poznan, Poland.
Valuation
Title PLN 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 | 149,897 -2.32% | 153,462 36.01% | 112,832 23.22% | |||||||
Cost of revenue | 141,117 | 141,634 | 107,290 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,780 | 11,828 | 5,542 | |||||||
NOPBT Margin | 5.86% | 7.71% | 4.91% | |||||||
Operating Taxes | 2,604 | 2,594 | 1,301 | |||||||
Tax Rate | 29.66% | 21.93% | 23.48% | |||||||
NOPAT | 6,176 | 9,234 | 4,241 | |||||||
Net income | 12,054 6.34% | 11,335 81.16% | 6,257 44.47% | |||||||
Dividends | (2,134) | (1,255) | (3,724) | |||||||
Dividend yield | 3.46% | 2.39% | 6.34% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 19,365 | 12,642 | 13,012 | |||||||
Long-term debt | 41,987 | 43,174 | 33,444 | |||||||
Deferred revenue | (691) | (541) | ||||||||
Other long-term liabilities | 19 | 186 | 646 | |||||||
Net debt | 46,838 | 42,267 | 38,620 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 26,221 | 13,341 | 10,186 | |||||||
CAPEX | (28,483) | (13,108) | (15,095) | |||||||
Cash from investing activities | (27,089) | (12,461) | (11,655) | |||||||
Cash from financing activities | 2,543 | 5,409 | 577 | |||||||
FCF | (18,086) | (5,953) | (11,235) | |||||||
Balance | ||||||||||
Cash | 14,089 | 13,399 | 7,454 | |||||||
Long term investments | 425 | 150 | 382 | |||||||
Excess cash | 7,019 | 5,876 | 2,194 | |||||||
Stockholders' equity | 49,576 | 40,125 | 33,944 | |||||||
Invested Capital | 100,395 | 85,349 | 70,375 | |||||||
ROIC | 6.65% | 11.86% | 7.32% | |||||||
ROCE | 8.12% | 12.87% | 7.58% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,812 | 3,812 | 3,718 | |||||||
Price | 16.20 17.39% | 13.80 -12.66% | 15.80 35.62% | |||||||
Market cap | 61,754 17.39% | 52,606 -10.46% | 58,749 39.40% | |||||||
EV | 111,673 | 98,165 | 100,160 | |||||||
EBITDA | 18,367 | 20,790 | 13,398 | |||||||
EV/EBITDA | 6.08 | 4.72 | 7.48 | |||||||
Interest | 1,869 | 1,326 | 599 | |||||||
Interest/NOPBT | 21.29% | 11.21% | 10.81% |