Company Valuation: LapWall Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 50.93 45.17 57.81 56.36 70.16 - -
Change - -11.3% 27.97% -2.51% 24.48% - -
Enterprise Value (EV) 1 50.93 42.16 60.49 67.2 80.26 75.56 70.16
Change - -17.21% 43.46% 11.09% 19.44% -5.86% -7.15%
P/E 9.42x 17.3x 16.6x 27.7x 20.1x 13.1x 10.5x
PBR - 2.69x 3.15x 3.18x 3.43x 2.96x -
PEG 0.2x -0.3x 0.5x -0.7x 0.3x 0.2x 0.4x
Capitalization / Revenue 0.97x 1.08x 1.34x 1.26x 1.31x 1.18x 1.05x
EV / Revenue 0.97x 1.01x 1.4x 1.5x 1.5x 1.27x 1.05x
EV / EBITDA 5.35x 8.01x 9.51x 13.8x 11.5x 8.21x 6.5x
EV / EBIT 6.53x 13.1x 14.4x 23.3x 16.7x 10.6x 8.25x
EV / FCF - -49.7x -10.7x -11.4x 32.1x 10.5x 11.9x
FCF Yield - -2.01% -9.31% -8.8% 3.11% 9.53% 8.41%
Dividend per Share 2 - 0.13 0.18 0.1 0.15 0.23 0.31
Rate of return - 4.18% 4.52% 2.58% 3.11% 4.76% 6.42%
EPS 2 0.38 0.18 0.24 0.14 0.24 0.37 0.46
Distribution rate - 72.2% 75% 71.4% 62.5% 62.2% 67.4%
Net sales 1 52.5 41.87 43.29 44.86 53.6 59.5 66.6
EBITDA 1 9.513 5.263 6.361 4.864 7 9.2 10.8
EBIT 1 7.799 3.229 4.194 2.878 4.8 7.1 8.5
Net income 1 5.464 2.557 3.464 1.972 3.5 5.4 6.6
Net Debt 1 - -3.012 2.674 10.84 10.1 5.4 -
Reference price 2 3.580 3.110 3.980 3.880 4.830 4.830 4.830
Nbr of stocks (in thousands) 14,226 14,526 14,526 14,526 14,526 - -
Announcement Date 2/7/23 2/7/24 2/6/25 2/10/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.13x1.5x11.47x3.11% 78.33M
14.05x1.3x10.05x1.22% 39.77B
13.35x1.48x9x0.84% 22.89B
17.61x0.76x11.81x2.34% 20.3B
9.99x0.92x8.77x3.99% 17.49B
17.79x1.74x11.92x-.--% 15.92B
9.76x0.82x8.79x4.27% 13.96B
11.35x1.35x8.21x0.71% 13.29B
13.03x0.8x6.44x3.22% 6.51B
Average 14.12x 1.19x 9.61x 2.19% 16.69B
Weighted average by Cap. 13.67x 1.20x 9.74x 1.83%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LapWall Oyj

Historical PBR trend

Valuation ratios - PBR - LapWall Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LapWall Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LapWall Oyj


Year-on-year evolution of the Yield

Valuation ratios - Yield - LapWall Oyj