Lindab
LIAB.STLindab International AB (publ) Price (LIAB.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
76,944,000
(0.2622)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Lindab International AB (publ)Currency: SEK
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
5,235,000,000.00
+0% |
5,302,000,000.00
+1% |
5,477,000,000.00
+3% |
6,214,000,000.00
+13% |
7,609,000,000.00
+22% |
9,280,000,000.00
+22% |
9,840,000,000.00
+6% |
7,019,000,000.00
-29% |
6,527,000,000.00
-7% |
6,878,000,000.00
+5% |
6,656,000,000.00
-3% |
6,523,000,000.00
-2% |
7,003,000,000.00
+7% |
7,589,000,000.00
+8% |
7,849,000,000.00
+3% |
8,242,000,000.00
+5% |
9,326,000,000.00
+13% |
9,872,000,000.00
+6% |
9,166,000,000.00
-7% |
9,648,000,000.00
+5% |
12,366,000,000.00
+28% |
13,114,000,000.00
+6% |
13,323,000,000.00
+2% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 3,931,000,000.00 | 4,027,000,000.00 | 4,076,000,000.00 | 4,308,000,000.00 | 5,098,000,000.00 | 6,231,000,000.00 | 6,755,000,000.00 | 5,137,000,000.00 | 4,690,000,000.00 | 4,987,000,000.00 | 4,786,000,000.00 | 4,643,000,000.00 | 5,030,000,000.00 | 5,518,000,000.00 | 5,710,000,000.00 | 6,057,000,000.00 | 6,895,000,000.00 | 7,149,000,000.00 | 6,543,000,000.00 | 6,700,000,000.00 | 8,908,000,000.00 | 9,556,000,000.00 | 9,632,000,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
1,304,000,000.00
+0% |
1,275,000,000.00
-2% |
1,401,000,000.00
+10% |
1,906,000,000.00
+36% |
2,511,000,000.00
+32% |
3,049,000,000.00
+21% |
3,085,000,000.00
+1% |
1,882,000,000.00
-39% |
1,837,000,000.00
-2% |
1,891,000,000.00
+3% |
1,870,000,000.00
-1% |
1,880,000,000.00
+1% |
1,973,000,000.00
+5% |
2,071,000,000.00
+5% |
2,139,000,000.00
+3% |
2,185,000,000.00
+2% |
2,431,000,000.00
+11% |
2,723,000,000.00
+12% |
2,623,000,000.00
-4% |
2,948,000,000.00
+12% |
3,458,000,000.00
+17% |
3,558,000,000.00
+3% |
3,691,000,000.00
+4% |
|
| Gross Profit Ratio | (0.25%) | (0.24%) | (0.26%) | (0.31%) | (0.33%) | (0.33%) | (0.31%) | (0.27%) | (0.28%) | (0.27%) | (0.28%) | (0.29%) | (0.28%) | (0.27%) | (0.27%) | (0.27%) | (0.26%) | (0.28%) | (0.29%) | (0.31%) | (0.28%) | (0.27%) | (0.28%) | |
| Operating Expenses | ||||||||||||||||||||||||
| Research and Development | 37,000,000.00 | 36,000,000.00 | 31,000,000.00 | 38,000,000.00 | 40,000,000.00 | 46,000,000.00 | 58,000,000.00 | 47,000,000.00 | 36,000,000.00 | 40,000,000.00 | 44,000,000.00 | 45,000,000.00 | 51,000,000.00 | 58,000,000.00 | 65,000,000.00 | 68,000,000.00 | 72,000,000.00 | 64,000,000.00 | 64,000,000.00 | 53,000,000.00 | 61,000,000.00 | 68,000,000.00 | 87,000,000.00 | |
| General and Administrative | 423,000,000.00 | 423,000,000.00 | 448,000,000.00 | -287,000,000.00 | -331,000,000.00 | -434,000,000.00 | 639,000,000.00 | 539,000,000.00 | 519,000,000.00 | 517,000,000.00 | 477,000,000.00 | 446,000,000.00 | 457,000,000.00 | 521,000,000.00 | 516,000,000.00 | 536,000,000.00 | 567,000,000.00 | 549,000,000.00 | 518,000,000.00 | 512,000,000.00 | 659,000,000.00 | 715,000,000.00 | 869,000,000.00 | |
| Selling, General & Admin... | 1,068,000,000.00 | 1,049,000,000.00 | 1,121,000,000.00 | 443,000,000.00 | 499,000,000.00 | 526,000,000.00 | 1,743,000,000.00 | 1,575,000,000.00 | 1,436,000,000.00 | 1,456,000,000.00 | 1,384,000,000.00 | 1,351,000,000.00 | 1,409,000,000.00 | 1,551,000,000.00 | 1,577,000,000.00 | 1,604,000,000.00 | 1,708,000,000.00 | 1,733,000,000.00 | 1,620,000,000.00 | 1,626,000,000.00 | 1,997,000,000.00 | 2,291,000,000.00 | 2,540,000,000.00 | |
| Selling & Marketing Exp... | 645,000,000.00 | 626,000,000.00 | 673,000,000.00 | 730,000,000.00 | 830,000,000.00 | 960,000,000.00 | 1,104,000,000.00 | 1,036,000,000.00 | 917,000,000.00 | 939,000,000.00 | 907,000,000.00 | 905,000,000.00 | 952,000,000.00 | 1,030,000,000.00 | 1,061,000,000.00 | 1,068,000,000.00 | 1,141,000,000.00 | 1,184,000,000.00 | 1,102,000,000.00 | 1,114,000,000.00 | 1,338,000,000.00 | 1,576,000,000.00 | 1,671,000,000.00 | |
| Depreciation and Amortiz... | 300,000,000.00 | 285,000,000.00 | 293,000,000.00 | 194,000,000.00 | 209,000,000.00 | 203,000,000.00 | 225,000,000.00 | 225,000,000.00 | 280,000,000.00 | 6,000,000.00 | 156,000,000.00 | 157,000,000.00 | 158,000,000.00 | 168,000,000.00 | 171,000,000.00 | 160,000,000.00 | 162,000,000.00 | 382,000,000.00 | 352,000,000.00 | 391,000,000.00 | 481,000,000.00 | 600,000,000.00 | 968,000,000.00 | |
| Other Expenses | 2,000,000.00 | 12,000,000.00 | 5,000,000.00 | 959,000,000.00 | 1,039,000,000.00 | 1,129,000,000.00 | 121,000,000.00 | 6,000,000.00 | 81,000,000.00 | 47,000,000.00 | 23,000,000.00 | -17,000,000.00 | -4,000,000.00 | 21,000,000.00 | 17,000,000.00 | 23,000,000.00 | 89,000,000.00 | 11,000,000.00 | 91,000,000.00 | -1,000,000.00 | 40,000,000.00 | 21,000,000.00 | 328,000,000.00 | |
| Total Operating Expenses | 1,107,000,000.00 | 1,097,000,000.00 | 1,157,000,000.00 | 1,440,000,000.00 | 1,578,000,000.00 | 1,701,000,000.00 | 1,922,000,000.00 | 1,628,000,000.00 | 1,553,000,000.00 | 1,543,000,000.00 | 1,451,000,000.00 | 1,379,000,000.00 | 1,456,000,000.00 | 1,630,000,000.00 | 1,659,000,000.00 | 1,695,000,000.00 | 1,869,000,000.00 | 1,808,000,000.00 | 1,775,000,000.00 | 1,678,000,000.00 | 2,098,000,000.00 | 2,380,000,000.00 | 2,955,000,000.00 | |
| Cost and Exponses | 5,038,000,000.00 | 5,124,000,000.00 | 5,233,000,000.00 | 5,748,000,000.00 | 6,676,000,000.00 | 7,932,000,000.00 | 8,677,000,000.00 | 6,765,000,000.00 | 6,243,000,000.00 | 6,530,000,000.00 | 6,237,000,000.00 | 6,022,000,000.00 | 6,486,000,000.00 | 7,148,000,000.00 | 7,369,000,000.00 | 7,752,000,000.00 | 8,764,000,000.00 | 8,957,000,000.00 | 8,318,000,000.00 | 8,378,000,000.00 | 11,006,000,000.00 | 11,936,000,000.00 | 12,587,000,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
211,000,000.00
+0% |
187,000,000.00
-11% |
253,000,000.00
+35% |
557,000,000.00
+120% |
894,000,000.00
+61% |
1,309,000,000.00
+46% |
1,163,000,000.00
-11% |
254,000,000.00
-78% |
284,000,000.00
+12% |
348,000,000.00
+23% |
334,000,000.00
-4% |
452,000,000.00
+35% |
467,000,000.00
+3% |
469,000,000.00
+0% |
483,000,000.00
+3% |
492,000,000.00
+2% |
547,000,000.00
+11% |
915,000,000.00
+67% |
846,000,000.00
-8% |
1,266,000,000.00
+50% |
1,325,000,000.00
+5% |
1,178,000,000.00
-11% |
736,000,000.00
-38% |
|
| Operating Income Ratio | (0.04%) | (0.04%) | (0.05%) | (0.09%) | (0.12%) | (0.14%) | (0.12%) | (0.04%) | (0.04%) | (0.05%) | (0.05%) | (0.07%) | (0.07%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.09%) | (0.09%) | (0.13%) | (0.11%) | (0.09%) | (0.06%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 156,000,000.00 | 118,000,000.00 | 90,000,000.00 | 8,000,000.00 | 11,000,000.00 | 20,000,000.00 | 34,000,000.00 | 13,000,000.00 | 9,000,000.00 | 8,000,000.00 | 12,000,000.00 | 9,000,000.00 | 7,000,000.00 | 17,000,000.00 | 11,000,000.00 | 19,000,000.00 | 17,000,000.00 | 21,000,000.00 | 14,000,000.00 | 3,000,000.00 | 5,000,000.00 | 11,000,000.00 | 17,000,000.00 | |
| Interest Expenses | 156,000,000.00 | 123,000,000.00 | 92,000,000.00 | 83,000,000.00 | 107,000,000.00 | 149,000,000.00 | 12,000,000.00 | 142,000,000.00 | 179,000,000.00 | 168,000,000.00 | 162,000,000.00 | 127,000,000.00 | 79,000,000.00 | 49,000,000.00 | 43,000,000.00 | 36,000,000.00 | 26,000,000.00 | 50,000,000.00 | 45,000,000.00 | 39,000,000.00 | 82,000,000.00 | 184,000,000.00 | 272,000,000.00 | |
| Total Other Income/Exp... | -128,000,000.00 | -95,000,000.00 | -74,000,000.00 | -73,000,000.00 | -132,000,000.00 | -134,000,000.00 | -173,000,000.00 | -135,000,000.00 | -172,000,000.00 | -162,000,000.00 | -285,000,000.00 | -123,000,000.00 | -81,000,000.00 | -38,000,000.00 | -38,000,000.00 | -25,000,000.00 | -16,000,000.00 | -34,000,000.00 | -38,000,000.00 | -43,000,000.00 | -87,000,000.00 | -170,000,000.00 | -275,000,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 497,000,000.00 | 463,000,000.00 | 537,000,000.00 | 760,000,000.00 | 1,108,000,000.00 | 1,512,000,000.00 | 1,398,000,000.00 | 481,000,000.00 | 571,000,000.00 | 517,000,000.00 | 577,000,000.00 | 613,000,000.00 | 623,000,000.00 | 649,000,000.00 | 660,000,000.00 | 662,000,000.00 | 719,000,000.00 | 1,312,000,000.00 | 1,145,000,000.00 | 1,653,000,000.00 | 1,802,000,000.00 | 1,791,000,000.00 | 1,701,000,000.00 | |
| EBITDA ratio | (0.09%) | (0.09%) | (0.10%) | (0.12%) | (0.14%) | (0.16%) | (0.14%) | (0.07%) | (0.09%) | (0.05%) | (0.09%) | (0.10%) | (0.09%) | (0.08%) | (0.08%) | (0.08%) | (0.08%) | (0.13%) | (0.14%) | (0.17%) | (0.15%) | (0.14%) | (0.13%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | 83,000,000.00 | 92,000,000.00 | 179,000,000.00 | 484,000,000.00 | 797,000,000.00 | 1,175,000,000.00 | 990,000,000.00 | 119,000,000.00 | 112,000,000.00 | 186,000,000.00 | 178,000,000.00 | 329,000,000.00 | 386,000,000.00 | 431,000,000.00 | 445,000,000.00 | 467,000,000.00 | 531,000,000.00 | 881,000,000.00 | 811,000,000.00 | 1,223,000,000.00 | 1,238,000,000.00 | 1,008,000,000.00 | 461,000,000.00 | |
| Income Before Tax Ratio | (0.02%) | (0.02%) | (0.03%) | (0.08%) | (0.10%) | (0.13%) | (0.10%) | (0.02%) | (0.02%) | (0.03%) | (0.03%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.09%) | (0.09%) | (0.13%) | (0.10%) | (0.08%) | (0.03%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 48,000,000.00 | 57,000,000.00 | 87,000,000.00 | 133,000,000.00 | 212,000,000.00 | 274,000,000.00 | 267,000,000.00 | 85,000,000.00 | 85,000,000.00 | 95,000,000.00 | 56,000,000.00 | 96,000,000.00 | 103,000,000.00 | 126,000,000.00 | 139,000,000.00 | 120,000,000.00 | 137,000,000.00 | 203,000,000.00 | 215,000,000.00 | 265,000,000.00 | 264,000,000.00 | 159,000,000.00 | 146,000,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | 21,000,000.00
+0% |
26,000,000.00
+24% |
83,000,000.00
+219% |
351,000,000.00
+323% |
585,000,000.00
+67% |
901,000,000.00
+54% |
723,000,000.00
-20% |
34,000,000.00
-95% |
27,000,000.00
-21% |
91,000,000.00
+237% |
122,000,000.00
+34% |
233,000,000.00
+91% |
283,000,000.00
+21% |
305,000,000.00
+8% |
306,000,000.00
+0% |
347,000,000.00
+13% |
394,000,000.00
+14% |
678,000,000.00
+72% |
596,000,000.00
-12% |
958,000,000.00
+61% |
974,000,000.00
+2% |
849,000,000.00
-13% |
315,000,000.00
-63% |
|
| Net Income Ratio | (0.00%) | (0.00%) | (0.02%) | (0.06%) | (0.08%) | (0.10%) | (0.07%) | (0.00%) | (0.00%) | (0.01%) | (0.02%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.07%) | (0.07%) | (0.10%) | (0.08%) | (0.06%) | (0.02%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | 21.15 | 26.05 | 83.73 | 2.93 | 6.45 | 11.45 | 9.32 | 0.45 | 0.36 | 1.21 | 1.61 | 3.05 | 3.71 | 3.99 | 4.02 | 4.54 | 5.16 | 8.88 | 7.81 | 12.54 | 12.72 | 11.06 | 4.09 | |
| Diluted EPS | 21.15 | 26.05 | 83.73 | 2.86 | 6.29 | 11.45 | 9.32 | 0.45 | 0.36 | 1.21 | 1.61 | 3.05 | 3.71 | 3.99 | 4.02 | 4.54 | 5.16 | 8.88 | 7.81 | 12.49 | 12.70 | 11.06 | 4.09 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 1,000,000.00 | 1,000,000.00 | 1,000,000.00 | 120,000,000.00 | 90,701,895.00 | 78,707,820.00 | 77,547,921.00 | 74,772,429.00 | 75,203,208.00 | 75,331,982.00 | 75,997,735.00 | 76,331,982.00 | 76,331,982.00 | 76,331,982.00 | 76,331,982.00 | 76,331,982.00 | 76,331,982.00 | 76,331,982.00 | 76,340,315.00 | 76,395,732.00 | 76,551,565.00 | 76,742,815.00 | 76,944,000.00 | |
| Diluted Share Outstanding | 1,000,000.00 | 1,000,000.00 | 1,000,000.00 | 122,940,000.00 | 94,241,865.00 | 78,707,820.00 | 77,547,921.00 | 74,772,429.00 | 75,203,208.00 | 75,331,982.00 | 75,997,735.00 | 76,331,982.00 | 76,331,982.00 | 76,331,982.00 | 76,331,982.00 | 76,331,982.00 | 76,331,982.00 | 76,331,982.00 | 76,340,315.00 | 76,714,285.00 | 76,692,913.00 | 76,742,815.00 | 76,944,000.00 | |