Lassila & Tikanoja
8.75 EUR +0.69%7,022 investors are following this company
Lassila & Tikanoja is an industrial service company. The company specializes in the service and maintenance of properties, where the services include, for example, recycling, sewage and damage management, pressure cleaning, and property renovation. The company operates within the Nordic market. Lassila & Tikanoja was originally founded in 1905 and is headquartered in Helsinki.
P/E (24e)
11.46
EV/EBIT (adj.) (24e)
12.12
P/B (24e)
1.35
Dividend yield-% (24e)
5.71 %
Target price
10.00 EUR
Recommendation
Accumulate
Updated
11.2.2024
NASDAQ Helsinki
LAT1V
Daily low / high price
8.69 / 8.75
EUR
Market cap
339.49M EUR
Turnover
58.53K EUR
Volume
6.7K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Rauli Juva
Analyst
Latest videos
Financial calendar
Interim report
2024-04-26
Interim report
2024-08-07
Interim report
2024-10-25
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Evald and Hilda Nissi´s Foundation | 9.0 % | 9.0 % |
Nordea Funds Ltd | 4.4 % | 4.4 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Sakari Lassila | 2023-03-22 | 526,000EUR |
Sakari Lassila | 2023-03-21 | 1,064,000EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 751.9 | 812.5 | 844.1 | 802.1 | 803.8 | 819.9 | 836.3 | 853.0 |
growth-% | -4.1 % | 8.1 % | 3.9 % | -5.0 % | 0.2 % | 2.0 % | 2.0 % | 2.0 % |
EBITDA | 85.2 | 95.2 | 98.3 | 95.8 | 96.2 | 102.2 | 102.4 | 102.6 |
EBIT (adj.) | 39.7 | 42.4 | 40.9 | 39.0 | 41.0 | 45.0 | 46.0 | 46.9 |
EBIT | 28.2 | 42.2 | 42.9 | 38.4 | 41.0 | 45.0 | 46.0 | 46.9 |
Profit before taxes | 23.3 | 38.9 | 37.8 | 35.7 | 35.8 | 41.9 | 42.9 | 43.9 |
Net income | 19.0 | 34.4 | 31.5 | 30.0 | 28.6 | 34.1 | 34.9 | 35.7 |
EPS (adj.) | 0.80 | 0.91 | 0.77 | 0.82 | 0.76 | 0.91 | 0.93 | 0.95 |
growth-% | 1.0 % | 13.5 % | -14.6 % | 5.3 % | -6.4 % | 18.9 % | 2.5 % | 2.3 % |
Dividend | 0.40 | 0.46 | 0.47 | 0.49 | 0.50 | 0.55 | 0.70 | 0.71 |
Dividend ratio | 80.4 % | 51.0 % | 56.8 % | 61.3 % | 65.5 % | 60.6 % | 75.0 % | 75.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 11.3 % | 11.7 % | 11.6 % | 11.9 % | 12.0 % | 12.5 % | 12.2 % | 12.0 % |
EBIT-% (adj.) | 5.3 % | 5.2 % | 4.8 % | 4.9 % | 5.1 % | 5.5 % | 5.5 % | 5.5 % |
EBIT-% | 3.8 % | 5.2 % | 5.1 % | 4.8 % | 5.1 % | 5.5 % | 5.5 % | 5.5 % |
ROE | 9.6 % | 17.1 % | 14.6 % | 13.3 % | 12.1 % | 13.6 % | 13.2 % | 12.9 % |
ROI | 7.4 % | 10.8 % | 10.2 % | 9.4 % | 9.8 % | 10.7 % | 11.0 % | 11.3 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 15.06 | 13.44 | 10.64 | 9.80 | 8.75 | 8.75 | 8.75 | 8.75 |
Shares | 38.1 | 38.1 | 38.1 | 37.5 | 37.5 | 37.5 | 37.5 | 37.5 |
Market cap | 573.8 | 512.1 | 405.4 | 367.5 | 328.1 | 328.1 | 328.1 | 328.1 |
Enterprise value | 710.3 | 679.2 | 578.4 | 504.4 | 496.8 | 475.8 | 456.7 | 443.0 |
EV/S | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
EV/EBITDA | 8.3 | 7.1 | 5.9 | 5.3 | 5.2 | 4.7 | 4.5 | 4.3 |
EV/EBIT (adj.) | 17.9 | 16.0 | 14.1 | 12.9 | 12.1 | 10.6 | 9.9 | 9.4 |
EV/EBIT | 25.2 | 16.1 | 13.5 | 13.1 | 12.1 | 10.6 | 9.9 | 9.4 |
P/E (adj.) | 18.8 | 14.8 | 13.7 | 12.0 | 11.5 | 9.6 | 9.4 | 9.2 |
P/E | 30.3 | 14.9 | 12.9 | 12.3 | 11.5 | 9.6 | 9.4 | 9.2 |
P/B | 3.0 | 2.4 | 1.8 | 1.6 | 1.4 | 1.3 | 1.2 | 1.2 |
P/S | 0.8 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 |
Dividend yield | 2.7 % | 3.4 % | 4.4 % | 5.0 % | 5.7 % | 6.3 % | 8.0 % | 8.2 % |
Equity ratio | 32.3 % | 33.1 % | 33.4 % | 35.7 % | 36.7 % | 39.1 % | 41.3 % | 42.8 % |
Gearing ratio | 70.9 % | 79.4 % | 81.9 % | 75.0 % | 69.6 % | 57.3 % | 47.3 % | 40.8 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 192.7 | 207.5 | 201.0 | 200.9 | 802.1 | 189.5 | 210.0 | 202.5 | 201.8 |
EBITDA | 15.4 | 23.2 | 36.7 | 20.5 | 95.8 | 14.6 | 26.0 | 33.3 | 22.3 |
EBIT | 1.4 | 9.2 | 21.1 | 6.7 | 38.4 | 0.8 | 12.2 | 19.5 | 8.5 |
Profit before taxes | 1.4 | 9.1 | 19.5 | 5.7 | 35.7 | 10.7 | 17.8 | 7.3 | |
Net income | 1.2 | 8.1 | 15.6 | 5.1 | 30.0 | 8.6 | 14.2 | 5.8 |
ShowingAll content types
Lassila & Tikanoja’s Annual Report 2023 has been published
Lassila & Tikanoja plc - Managers' Transactions: Eero Hautaniemi
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools