XWARLBW
Market cap160mUSD
Dec 23, Last price
4.38PLN
1D
-0.90%
1Q
14.06%
Jan 2017
309.35%
Name
Lubawa SA
Chart & Performance
Profile
Lubawa S.A. manufactures and sells army, police, municipal police, border patrol, fire brigade, and special force products in Poland. The company operates in advertising materials, specialist equipment, woven and knitted fabrics, and other segments. It provides products for individual protection, such as helmets, bulletproof vests, individual camouflage, load-bearing equipment, backpacks, recue masks and vests, special and protective clothing, bullet proof shields, and EODs; and covid 19 products comprising multifunctional mask, face shield, decontamination cabin, isolation chamber, tent based ambulance and triage unit, mobile tent system, and mobile hospital level 1. The company also offers frame and pneumatic tents, and shelters; signature management products, such as decoys, as well as mobile camouflages; and equipment for vehicles that include armchair laps for pilots, pneumatic floats, ballistic protection products, and fuel-tanks, as well as optronics protection, curved add on armour, integrated multispectral modular armour, modular armour, and light weight RPG net screen. In addition, it provides EHS equipment, including fall protection; flood protection products; tanks for liquids; decontaminations; jump cushions; and water rescue items, fire safety accessories, and floating equipment. Further, the company offers textiles for tapes, edges, sidewalks, sanitary, gaskets, sanitary, lifts, belts, tanks, membranes, and protective clothing; tent and boat fabrics; antistatic products; compensators; and inflatable structures. Additionally, it provides services comprising vulcanization press and autoclave, cutting, PVC welding, water jet cutting and carving, and sewing services. Lubawa S.A. was founded in 1951 and is based in Ostrów Wielkopolski, 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 | 377,613 13.74% | 332,005 25.08% | 265,433 11.68% | |||||||
Cost of revenue | 323,646 | 301,018 | 237,851 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 53,967 | 30,987 | 27,582 | |||||||
NOPBT Margin | 14.29% | 9.33% | 10.39% | |||||||
Operating Taxes | 8,345 | 4,509 | 5,350 | |||||||
Tax Rate | 15.46% | 14.55% | 19.40% | |||||||
NOPAT | 45,622 | 26,478 | 22,232 | |||||||
Net income | 45,607 121.30% | 20,609 -14.97% | 24,238 -22.58% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 6,153 | 22,802 | 11,799 | |||||||
Long-term debt | 16,432 | 16,593 | 17,295 | |||||||
Deferred revenue | 9,697 | 9,852 | 10,430 | |||||||
Other long-term liabilities | 1,306 | 799 | 803 | |||||||
Net debt | (76,126) | 27,225 | 18,672 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 121,783 | 15,846 | 29,388 | |||||||
CAPEX | (19,221) | (20,988) | (12,590) | |||||||
Cash from investing activities | (14,940) | (18,852) | (8,371) | |||||||
Cash from financing activities | (20,223) | 5,100 | (24,899) | |||||||
FCF | 85,903 | 17,997 | 11,748 | |||||||
Balance | ||||||||||
Cash | 98,228 | 11,413 | 9,736 | |||||||
Long term investments | 483 | 757 | 686 | |||||||
Excess cash | 79,830 | |||||||||
Stockholders' equity | 256,838 | 210,812 | 188,968 | |||||||
Invested Capital | 311,276 | 357,271 | 320,911 | |||||||
ROIC | 13.65% | 7.81% | 6.90% | |||||||
ROCE | 13.24% | 8.31% | 8.20% | |||||||
EV | ||||||||||
Common stock shares outstanding | 150,270 | 150,270 | 150,270 | |||||||
Price | 2.45 9.38% | 2.24 106.64% | 1.08 -21.45% | |||||||
Market cap | 368,162 9.38% | 336,605 106.64% | 162,893 -21.45% | |||||||
EV | 292,976 | 364,975 | 182,463 | |||||||
EBITDA | 67,417 | 44,583 | 40,728 | |||||||
EV/EBITDA | 4.35 | 8.19 | 4.48 | |||||||
Interest | 3,198 | 2,804 | 911 | |||||||
Interest/NOPBT | 5.93% | 9.05% | 3.30% |