XWARLPP
Market cap7.16bUSD
Dec 20, Last price
15,750.00PLN
1D
-1.13%
1Q
11.86%
Jan 2017
177.60%
Name
LPP SA
Chart & Performance
Profile
LPP SA designs, manufactures, distributes, and retails clothing for women, men, and children. It offers apparel, accessories, and footwear under the Reserved, Cropp, House, Mohito, and Sinsay brands. The company sells its products through 2,244 stores, as well as through online stores in Poland and internationally. LPP SA was founded in 1989 and is headquartered in Gdansk, Poland.
Valuation
Title PLN in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑01 | 2023‑01 | 2022‑01 | 2021‑01 | 2020‑01 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 17,406,200 9.29% | 15,926,504 13.52% | 14,029,674 78.77% | |||||||
Cost of revenue | 14,085,600 | 13,721,903 | 11,765,492 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,320,600 | 2,204,601 | 2,264,182 | |||||||
NOPBT Margin | 19.08% | 13.84% | 16.14% | |||||||
Operating Taxes | 435,200 | 218,536 | 278,488 | |||||||
Tax Rate | 13.11% | 9.91% | 12.30% | |||||||
NOPAT | 2,885,400 | 1,986,065 | 1,985,694 | |||||||
Net income | 1,607,100 46.75% | 1,095,163 14.85% | 953,522 -601.51% | |||||||
Dividends | (797,700) | (648,300) | (833,590) | |||||||
Dividend yield | 2.76% | 3.45% | 2.85% | |||||||
Proceeds from repurchase of equity | 4 | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 3,476,200 | 1,708,558 | 1,284,105 | |||||||
Long-term debt | 7,289,400 | 7,267,689 | 8,044,354 | |||||||
Deferred revenue | 115,987 | 115,279 | ||||||||
Other long-term liabilities | 47,900 | 36 | 251 | |||||||
Net debt | 9,128,300 | 962,510 | 813,802 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,343,300 | 622,364 | 3,003,748 | |||||||
CAPEX | (1,089,800) | (1,156,938) | (1,324,668) | |||||||
Cash from investing activities | (983,600) | (897,059) | (1,328,332) | |||||||
Cash from financing activities | (2,749,700) | (609,300) | (1,634,690) | |||||||
FCF | 1,026,059 | 912,272 | 821,869 | |||||||
Balance | ||||||||||
Cash | 1,637,300 | 1,021,805 | 2,004,890 | |||||||
Long term investments | 6,991,932 | 6,509,767 | ||||||||
Excess cash | 766,990 | 7,217,412 | 7,813,173 | |||||||
Stockholders' equity | 4,352,700 | 3,621,472 | 2,909,192 | |||||||
Invested Capital | 10,855,910 | 5,491,918 | 5,166,522 | |||||||
ROIC | 35.30% | 37.27% | 41.04% | |||||||
ROCE | 28.57% | 24.19% | 28.03% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,856 | 1,855 | 1,840 | |||||||
Price | 15,570.00 53.85% | 10,120.00 -36.31% | 15,890.00 106.63% | |||||||
Market cap | 28,904,926 53.97% | 18,773,126 -35.79% | 29,235,757 106.84% | |||||||
EV | 38,036,526 | 19,733,999 | 30,049,544 | |||||||
EBITDA | 4,703,100 | 3,333,792 | 3,411,833 | |||||||
EV/EBITDA | 8.09 | 5.92 | 8.81 | |||||||
Interest | 207,200 | 215,919 | 175,620 | |||||||
Interest/NOPBT | 6.24% | 9.79% | 7.76% |