![Lamor Q2 Interim Report 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/5e79c4cc-f5ec-45b4-bb05-1f5040846179.png)
Lamor
2.04 EUR -2.86%Lamor is an industrial technology company. The company is currently developing products and related services in the area of recycling. The company's specialist competence is found in the development of systems used in waste management and water treatment. In addition to the main business, consulting and installation services are offered. Customers are found in various sectors with the greatest focus on waste management.
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Larsen Family Corporation Oy | 34.5 % | 34.5 % |
Suomen Teollisuussijoitus Oy | 7.1 % | 7.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Fred Larsen | 17.06.2024 | 149,940EUR |
Fred Larsen | 17.06.2024 | 149,940EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 45.6 | 51.5 | 127.7 | 122.5 | 122.5 | 126.0 | 137.0 | 145.2 |
growth-% | -5.2 % | 12.9 % | 147.8 % | -4.0 % | 0.0 % | 2.8 % | 8.7 % | 6.0 % |
EBITDA | 5.6 | 6.0 | 16.7 | 16.2 | 15.9 | 20.2 | 22.4 | 24.2 |
EBIT (adj.) | 3.4 | 2.8 | 12.6 | 10.9 | 9.0 | 11.4 | 13.4 | 15.2 |
EBIT | 2.4 | 1.9 | 10.0 | 8.4 | 8.8 | 11.4 | 13.4 | 15.2 |
Profit before taxes | 1.0 | 0.2 | 6.5 | 3.2 | 3.2 | 5.9 | 8.2 | 10.7 |
Net income | 0.7 | 1.0 | 3.5 | 2.5 | 2.7 | 4.6 | 6.3 | 8.3 |
EPS (adj.) | 0.06 | 0.07 | 0.22 | 0.19 | 0.11 | 0.17 | 0.23 | 0.31 |
growth-% | -10.8 % | 11.0 % | 226.6 % | -16.6 % | -42.1 % | 58.0 % | 36.2 % | 31.3 % |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 |
Dividend ratio | 32.7 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 12.3 % | 11.7 % | 13.0 % | 13.2 % | 13.0 % | 16.0 % | 16.3 % | 16.7 % |
EBIT-% (adj.) | 7.5 % | 5.5 % | 9.9 % | 8.9 % | 7.4 % | 9.0 % | 9.8 % | 10.5 % |
EBIT-% | 5.3 % | 3.8 % | 7.8 % | 6.9 % | 7.2 % | 9.0 % | 9.8 % | 10.5 % |
ROE | 2.4 % | 2.2 % | 5.6 % | 4.0 % | 4.2 % | 6.7 % | 8.4 % | 10.1 % |
ROI | 5.1 % | 2.9 % | 11.9 % | 8.5 % | 7.2 % | 8.9 % | 10.4 % | 11.7 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 4.61 | 4.50 | 2.59 | 2.04 | 2.04 | 2.04 | 2.04 | |
Shares | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 |
Market cap | 124.3 | 121.3 | 69.8 | 55.0 | 55.0 | 55.0 | 55.0 | |
Enterprise value | 120.1 | 135.5 | 108.6 | 104.7 | 97.6 | 95.5 | 84.8 | |
EV/S | - | 2.3 | 1.1 | 0.9 | 0.9 | 0.8 | 0.7 | 0.6 |
EV/EBITDA | - | 20.0 | 8.1 | 6.7 | 6.6 | 4.8 | 4.3 | 3.5 |
EV/EBIT (adj.) | - | 42.4 | 10.8 | 9.9 | 11.6 | 8.6 | 7.1 | 5.6 |
EV/EBIT | - | 61.9 | 13.5 | 12.9 | 11.9 | 8.6 | 7.1 | 5.6 |
P/E (adj.) | - | 67.1 | 20.0 | 13.8 | 18.8 | 11.9 | 8.7 | 6.7 |
P/E | - | 129.1 | 35.0 | 27.6 | 20.2 | 11.9 | 8.7 | 6.7 |
P/B | - | 2.0 | 2.0 | 1.1 | 0.8 | 0.8 | 0.7 | 0.6 |
P/S | - | 2.4 | 0.9 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 |
Dividend yield | 4.9 % | |||||||
Equity ratio | 46.4 % | 56.7 % | 49.5 % | 40.3 % | 38.9 % | 41.7 % | 43.2 % | 47.4 % |
Gearing ratio | 40.0 % | -6.8 % | 22.6 % | 58.8 % | 72.4 % | 58.2 % | 50.9 % | 34.0 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 31.1 | 34.8 | 122.5 | 23.9 | 27.1 | 33.5 | 38.0 | 122.5 | |
EBITDA | 3.3 | 5.7 | 16.2 | 2.1 | 3.0 | 4.7 | 6.1 | 15.9 | |
EBIT | 1.6 | 3.0 | 8.4 | 0.4 | 1.3 | 3.0 | 4.2 | 8.8 | |
Profit before taxes | 0.5 | 0.6 | 3.2 | -0.8 | -0.2 | 1.5 | 2.7 | 3.2 | |
Net income | 0.4 | 0.2 | 2.5 | -0.2 | -0.5 | 1.2 | 2.2 | 2.7 |
Login required
This content is only available for logged in users
![Lamor Q2 Interim Report 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/5e79c4cc-f5ec-45b4-bb05-1f5040846179.png)
Lamor Half-Year Financial Report 2024: Lamor’s strengthened strategic position supports growth in the Middle East – order book turns to growth
Lamor Half-Year Financial Report 2024: Lamor’s strengthened strategic position supports growth in the Middle East – order book turns to growth
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
PREMIUM account
Invitation: Lamor to publish Half-Year Financial Report for 2024 on 25 July 2024
![Lamor and Green Equity Transition Designation](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/70cae94f-518f-4350-acf8-0e2515b56931.png)