investorscraft@gmail.com

Intrinsic ValueLassila & Tikanoja Oyj (0F29.L)

Previous Close£2.89
Intrinsic Value
Upside potential
Previous Close
£2.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lassila & Tikanoja Oyj is a Finnish service company specializing in environmental, industrial, and facility services across Finland, Sweden, and Russia. The company operates through four distinct segments, focusing on waste management, recycling, industrial process cleaning, and facility maintenance. Its core revenue model is built on recurring service contracts, circular economy solutions, and the sale of recycled materials and fuels. The company serves a diverse clientele, including municipalities, industrial operators, and forest owners, leveraging its long-standing expertise since 1905. In the competitive waste management and industrial services sector, Lassila & Tikanoja differentiates itself through integrated service offerings and sustainability-driven solutions. Its market position is strengthened by its geographic footprint in the Nordics and Russia, though exposure to regional economic conditions presents both opportunities and risks. The company’s emphasis on circular economy initiatives aligns with growing regulatory and corporate sustainability demands, positioning it as a key player in the transition toward greener industrial practices.

Revenue Profitability And Efficiency

In its latest fiscal year, Lassila & Tikanoja reported revenue of EUR 770.7 million, reflecting its broad service portfolio. However, the company posted a net loss of EUR 1.7 million, with diluted EPS at -EUR 0.0445, indicating margin pressures. Operating cash flow stood at EUR 81.4 million, suggesting reasonable operational efficiency, though capital expenditures of EUR 42.7 million highlight ongoing investments in service infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore challenges in translating revenue into profitability. Operating cash flow remains positive, but capital efficiency is strained by significant capex requirements. The balance between reinvestment and earnings recovery will be critical for improving returns in the coming years.

Balance Sheet And Financial Health

Lassila & Tikanoja’s balance sheet shows EUR 33.9 million in cash and equivalents against total debt of EUR 186.9 million, indicating moderate leverage. The debt level is manageable given the stable cash flow generation, but the net loss raises questions about near-term financial flexibility. The company’s ability to maintain liquidity while servicing debt will be key.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintained a dividend of EUR 0.5 per share, signaling confidence in its cash flow stability. Growth prospects hinge on expanding circular economy solutions and cross-border service demand, though macroeconomic volatility in its operating regions could temper near-term expansion.

Valuation And Market Expectations

With a market cap of EUR 350.3 million and a beta of 0.651, the stock exhibits lower volatility relative to the market. Investors appear to price in steady cash flows but remain cautious about earnings recovery. The valuation reflects a balance between its established market position and profitability risks.

Strategic Advantages And Outlook

Lassila & Tikanoja’s strengths lie in its diversified service offerings and sustainability focus, which align with long-term industry trends. However, improving profitability and managing regional economic exposure will be critical. The outlook remains cautiously optimistic, contingent on execution in cost management and growth initiatives.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount