Company Valuation: Laugfs Gas PLC

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 3,381 8,076 6,612 10,515 12,852 10,603
Change - 138.83% -18.12% 59.01% 22.23% -17.51%
Enterprise Value (EV) 1 32,510 39,185 45,955 42,778 43,576 41,404
Change - 20.53% 17.28% -6.91% 1.86% -4.98%
P/E -1.44x -8.75x -1.06x 3.24x -9.88x -2.9x
PBR 7.36x 89.6x 0.77x 1.86x 3.28x 3.42x
PEG - 0.1x -0x -0x 0x -0x
Capitalization / Revenue 0.12x 0.23x 0.19x 0.47x 0.41x 0.24x
EV / Revenue 1.2x 1.1x 1.33x 1.9x 1.4x 0.94x
EV / EBITDA 29.8x 22.9x -59.6x 5.94x 9.46x 19.4x
EV / EBIT -407x 61.7x -19.4x 8.53x 15.4x 116x
EV / FCF -11.9x -255x 51x 246x -230x -2,342x
FCF Yield -8.41% -0.39% 1.96% 0.41% -0.44% -0.04%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4.444 -1.771 -10.54 5.741 -2.521 -6.562
Distribution rate - - - - - -
Net sales 1 27,202 35,534 34,597 22,527 31,200 44,187
EBITDA 1 1,092 1,709 -770.6 7,208 4,608 2,129
EBIT 1 -79.83 634.7 -2,366 5,016 2,824 356
Net income 1 -1,720 -685.5 -4,077 2,222 -975.6 -2,539
Net Debt 1 29,128 31,109 39,343 32,263 30,723 30,801
Reference price 2 6.40 15.50 11.20 18.60 24.90 19.00
Nbr of stocks (in thousands) 387,000 387,000 387,000 387,000 387,000 387,000
Announcement Date 10/8/20 8/31/21 9/5/22 8/27/23 6/25/24 8/14/25
1LKR in Million2LKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 58.17M
16.13x0.38x7.37x5.89% 4.52B
13.94x0.18x6.05x4.07% 4.39B
9.85x0.67x6.27x6.9% 3.7B
5.57x0.27x6.88x9.5% 2.29B
13.12x0.06x6.02x2.56% 1.73B
9.47x0.49x6.04x9.12% 1.41B
3.15x0.38x4.11x5.42% 1.19B
Average 10.18x 0.34x 6.11x 6.21% 2.41B
Weighted average by Cap. 11.60x 0.35x 6.38x 6.01%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. LGL.X0000 Stock
  4. Valuation Laugfs Gas PLC