|
Delayed
London S.E.
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 08-27 | AS LHV Group Issues EUR15 Million Additional Tier 1 Bonds | MT |
| 08-27 | AS LHV Group Issues EUR 15 Million Of Additional Tier 1 Bonds | CI |
Projected Income Statement: AS LHV Group
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net sales 1 | - | 337.6 | 385.1 | 446.2 |
| Change | - | - | 14.07% | 15.87% |
| EBITDA | - | - | - | - |
| Change | - | - | - | - |
| EBIT 1 | - | 147.9 | 185.4 | - |
| Change | - | - | 25.35% | - |
| Interest Paid | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | 147.9 | 185.4 | 233 |
| Change | - | - | 25.35% | 25.67% |
| Net income 1 | 114.3 | 116.9 | 146.5 | 184.4 |
| Change | - | 2.31% | 25.32% | 25.87% |
| Announcement Date | 2/10/26 | - | - | - |
1EUR in Million
Estimates
Forecast Balance Sheet: AS LHV Group
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 2/10/26 | - | - | - |
Estimates
Cash Flow Forecast: AS LHV Group
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 1.65 | 6.688 | 11.3 | 16.9 | 1.209 | 0.079 |
| Change | - | 305.33% | 68.94% | 49.58% | -92.85% | -93.47% |
| Free Cash Flow (FCF) 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 3/1/21 | 3/1/22 | 2/28/23 | 2/27/24 | 3/3/25 | 3/3/26 |
1EUR in Million
Estimates
Forecast Financial Ratios: AS LHV Group
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | - | - | - | - | - | - | - | - |
| EBIT Margin (%) | - | - | - | - | - | - | 43.81% | 48.14% | - |
| EBT Margin (%) | - | - | - | - | - | - | 43.81% | 48.14% | 52.22% |
| Net margin (%) | - | - | - | - | - | - | 34.63% | 38.04% | 41.33% |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | - | - | - | - | - | - | 1.1% | 1.3% | - |
| ROE | - | - | - | - | - | - | 14.7% | 16.57% | 18.3% |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | 0.17 | 0.2 | 0.25 |
| Change | - | - | - | - | - | - | - | 17.65% | 25% |
| Book Value Per Share 1 | - | - | - | - | - | - | 2.53 | 2.82 | 3.2 |
| Change | - | - | - | - | - | - | - | 11.46% | 13.48% |
| EPS 1 | - | - | - | - | - | 0.34 | 0.36 | 0.44 | 0.55 |
| Change | - | - | - | - | - | - | 5.88% | 22.22% | 25% |
| Nbr of stocks (in thousands) | - | - | - | - | - | 322,148 | 327,297 | 327,297 | 327,297 |
| Announcement Date | - | - | - | - | - | 2/10/26 | - | - | - |
1EUR
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 9.24x | 7.56x |
| PBR | 1.31x | 1.18x |
| EV / Sales | 3.21x | 2.82x |
| Yield | 5.11% | 6.02% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
3.325EUR
Average target price
4.400EUR
Spread / Average Target
+32.33%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- LHV1T Stock
- 0RIR Stock
- Financials AS LHV Group
Select your edition
All financial news and data tailored to specific country editions
