Company Overview
The company's primary mission is to provide innovative and sustainable building solutions that enhance the performance, safety, and energy efficiency of buildings. LapWall aims to be a trusted partner for architects, builders, and owners by delivering high-quality products and services that meet the evolving needs of the construction industry.
LapWall's core values include a commitment to innovation, customer satisfaction, quality, and sustainability. The company strives to create long-term value for its customers, employees, and shareholders through its products and services.
Key Products/Services
LapWall offers a range of building components, including:
- Façade systems: LapWall's façade systems are designed to provide optimal performance, safety, and energy efficiency for buildings. The company's solutions include wall panels, cladding, and glazing.
- Roofing solutions: LapWall's roofing products are engineered to withstand various weather conditions and provide long-lasting protection for buildings.
- Wall systems: LapWall's wall systems are designed to be versatile, efficient, and sustainable, offering a range of options for builders and architects.
The company's products and services benefit customers by providing:
- Improved building performance and energy efficiency
- Enhanced safety and durability
- Increased sustainability and reduced environmental impact
- Cost savings through optimized construction processes
About LapWall
LapWall is a Finnish company with a strong presence in the European market. The company has a long history of innovation and has developed several patented technologies for its building components.
LapWall's products are designed to be modular, versatile, and easy to install, making them attractive to builders and architects. The company's commitment to sustainability and energy efficiency has earned it recognition as a leader in the construction industry.
Valuation
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Number of Shares (million) | 14.2 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 |
| Target Valuation (MEur) | 68.3 | 53.2 | 54.6 | 61.4 | 70.2 | 81.2 | 81.2 |
| Targer Price | 4.8 | 3.66 | 3.76 | 4.23 | 4.84 | 5.59 | 5.59 |
| Potential, % | 34.2 | 17.7 | -5.5 | 8.9 | 12.3 | 29.9 | 29.9 |
| Recommendation | Buy | Hold | Hold | Hold | Hold | Buy | Buy |
| MCAP (MEur) | 50.9 | 45.2 | 57.8 | 56.4 | 62.5 | 62.5 | 62.5 |
| Price | 3.58 | 3.11 | 3.98 | 3.88 | 4.3 | 4.3 | 4.3 |
| EV | 53.0 | 42.0 | 60.0 | 67.0 | 79.0 | 85.0 | 90.0 |
| P/S | 0.97 | 1.08 | 1.34 | 1.26 | 1.23 | 1.16 | 1.06 |
| EV/S | 1.01 | 1.01 | 1.4 | 1.5 | 1.55 | 1.58 | 1.53 |
| EV/EBIT | 6.83 | 13.06 | 14.42 | 23.35 | 16.43 | 14.94 | 14.65 |
| P/E | 10.78 | 17.67 | 16.68 | 28.58 | 16.32 | 13.79 | 12.64 |
| P/B | 3.21 | 2.69 | 3.15 | 3.18 | 2.99 | 2.46 | 2.06 |
| P/OCF | 5.97 | 11.45 | 13.53 | 20.64 | 18.08 | 11.57 | 10.64 |
| EV/OCF | 6.25 | 10.69 | 14.15 | 24.6 | 22.74 | 15.68 | 15.4 |
| P/FCF | 5.16 | -10.16 | -15.22 | -10.16 | -13.45 | -13.42 | -14.92 |
| EV/FCF | 5.4 | -9.48 | -15.93 | -12.11 | -16.92 | -18.19 | -21.59 |
Income Statement
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Revenue | 52.5 | 41.9 | 43.3 | 44.9 | 50.8 | 53.6 | 58.9 |
| Rev. Growth, % | 47.9 | -20.2 | 3.3 | 3.7 | 13.1 | 5.5 | 9.9 |
| Ebit | 7.8 | 3.2 | 4.2 | 2.9 | 4.8 | 5.7 | 6.2 |
| Ebit Growth, % | 77.3 | -59.0 | 31.2 | -31.0 | 65.5 | 18.8 | 8.8 |
| Ebit, % | 14.9 | 7.6 | 9.7 | 6.5 | 9.4 | 10.6 | 10.5 |
| Profit | 4.7 | 2.6 | 3.5 | 2.0 | 3.8 | 4.5 | 4.9 |
| EPS | 0.33 | 0.18 | 0.24 | 0.14 | 0.26 | 0.31 | 0.34 |
| Profit Growth, % | 42.4 | -44.7 | 34.6 | -42.9 | 90.0 | 18.4 | 8.9 |
| Profit, % | 9.0 | 6.2 | 8.1 | 4.5 | 7.5 | 8.4 | 8.3 |
Balance Sheet
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Inventory | 3.2 | 3.1 | 3.5 | 2.3 | 1.9 | 1.7 | 1.4 |
| Acc. Receivable | 2.7 | 2.8 | 2.1 | 4.5 | 3.6 | 4.4 | 4.8 |
| Cash | 7.8 | 4.4 | 3.7 | 3.6 | -2.2 | -8.4 | -14.1 |
| Equity | 15.9 | 16.8 | 18.3 | 17.7 | 20.9 | 25.4 | 30.3 |
| ROE, % | 29.6 | 15.5 | 19.1 | 11.3 | 18.2 | 17.7 | 16.2 |
| ROCE, % | 29.9 | 17.6 | 17.0 | 9.0 | 13.8 | 14.5 | 14.0 |
| Net Debt | 2.3 | -3.0 | 2.7 | 10.8 | 16.1 | 22.2 | 27.9 |
| Gearing, % | 14.8 | -18.0 | 14.6 | 61.2 | 77.1 | 87.5 | 92.0 |
| Equity ratio, % | 56.3 | 61.9 | 57.9 | 43.9 | 48.7 | 54.4 | 59.0 |
| Acc. Payable | 4.6 | 5.3 | 3.2 | 4.8 | 4.1 | 4.2 | 4.3 |
| Total Assets | 28.2 | 27.1 | 31.7 | 40.3 | 42.8 | 46.7 | 51.4 |
| ROA, % | 16.7 | 9.6 | 11.0 | 5.0 | 8.9 | 9.6 | 9.5 |
Cash Flow
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 8.5 | 3.9 | 4.3 | 2.7 | 3.5 | 5.4 | 5.9 |
| Investment Cash Flow | 1.3 | -8.4 | -8.1 | -8.3 | -8.1 | -10.1 | -10.1 |
| Free Cash Flow | 9.9 | -4.4 | -3.8 | -5.5 | -4.6 | -4.7 | -4.2 |
| OCF/CAPEX | 0.0 | 0.47 | 0.53 | 0.33 | 0.43 | 0.54 | 0.58 |
| Financial Cash Flow | 2.6 | -4.8 | 3.1 | 5.4 | -1.1 | -1.5 | -1.5 |
Disclaimer
Risk Disclosure: Trading in financial instruments involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
The data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes.
Contact: quant@quantfactory.eu