NASDAQ: LMAT - LeMaitre Vascular, Inc.

Altı ay boyunca karlılık: -10.47%
Temettü getirisi: +0.75%
Sektör: Healthcare

Raporlama LeMaitre Vascular, Inc.

Büyük harf kullanımı

UFRS
Raporlama Yıllık Üç ayda bir
2007 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 yıllık ortalama CAGR 5
Капитализация, млрд $
0.1293 0.2033 0.3295 0.6038 0.6678 0.6057 0.6143 1.09 1.03 1.22 0.9120 15.03
Выручка, млрд $
0.0784 0.0892 0.1009 0.1056 0.1172 0.1294 0.1544 0.1617 0.1935 0.1935 0.1512 10.55
Чистая прибыль, млрд $
0.0078 0.0106 0.0172 0.0229 0.0179 0.0212 0.0269 0.0206 0.0301 0.0301 0.0233 10.95
EV, млрд $
0.0941 0.4395 0.7395 0.8574 1.08 1.01 1.27 1.27 0.9914 11.42
EBIT, млрд $
0.0074 0.0163 0.0211 0.0284 0.0158 0.0198 0.0256 0.0275 0.0395 0.0371 0.0256 20.11
EBITDA, млрд $
0.0108 0.0199 0.0252 0.0328 0.0212 0.0282 0.0366 0.0369 0.049 0.0466 0.0344 18.24
Баланс стоимость, млрд $
0.0779 0.0875 0.1098 0.1302 0.1481 0.1726 0.2542 0.2682 0.2979 0.2979 0.2282 15.00
FCF, млрд $
0.0091 0.0141 0.0165 0.0165 0.0104 0.0318 0.0302 0.0221 0.0295 0.0295 0.0248 23.18
Операционный денежный поток, млрд $
0.0114 0.0169 0.0229 0.0195 0.0142 0.0348 0.0351 0.0254 0.0368 0.0368 0.0293 20.98
Операционная прибыль, млрд $
0.0115 0.0163 0.0211 0.0282 0.0158 0.0198 0.0256 0.0212 0.0367 0.0371 0.0238 18.36
Операционные расходы, млрд $
0.043 0.0466 0.0496 0.0532 0.0587 0.0563 0.065 0.075 0.0903 0.0839 0.0691 9.00
CAPEX, млрд $
0.0023 0.0028 0.0064 0.0031 0.0038 0.003 0.0049 0.0032 0.0073 0.0073 0.0044 13.95


Bilanço

UFRS
Raporlama Yıllık Üç ayda bir
2004 2005 2006 2007 2008 2009 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 yıllık ortalama CAGR 5
Наличность, млрд $
0.0275 0.0243 0.0191 0.0263 0.0118 0.0268 0.0139 0.0191 0.0243 0.0243 0.0192 15.54
Short Term Investments $
0.0054 0.000808 0.0226 0.0217 0.0209 0.000214 0.0561 0.0636 0.0808 0.0808 0.0443 31.05
Total Receivables $
0.012 0.0132 0.015 0.0157 0.0166 0.0196 0.0196 0.022 0.0251 0.0251 0.0206 8.62
Total Current Assets $
0.0582 0.059 0.0803 0.094 0.0921 0.0943 0.1399 0.1617 0.1946 0.1889 0.1365 16.14
Чистые активы, млрд $
0.0069 0.007 0.008 0.0124 0.0141 0.0149 0.015 0.0321 0.0179 0.0179 0.0188 4.89
Активы, млрд $
0.0907 0.1019 0.1263 0.1531 0.1883 0.2528 0.2928 0.3105 0.3468 0.3468 0.2782 12.99
Short Term Debt $
0.0012 0.0000 0.000262 0.0029 0.0018 0.0045 0.0019 0.0038 0.0025 0.0025 0.0029 6.79
Long Term Debt $
0.0011 0.000677 0.0000 0.0001 0.000188 0.0355 0.0075 100.34
Задолженность, млрд $
0.0128 0.0144 0.0166 0.0229 0.0402 0.0802 0.0387 0.0423 0.0489 0.0489 0.0501 4.00
Чистый долг, млрд $
-0.0275 -0.0243 -0.0191 -0.0263 0.0039 0.028 0.0021 -0.0025 -0.0052 -0.0052 0.0053 -205.92
Долг, млрд $
0.0016 0.0019 0.000304 0.0157 0.0548 0.0159 0.0166 0.0191 0.0191 0.0244 4.00
Interest income $
0.0001 0.0001 0.000179 0.000631 0.000698 0.000207 0.000197 0.000986 0.0025 0.0009 29.07
Расходы на обслуживание долга $
0.0000 0 0.0000 0.0000 0 0.0059 0.0013 0.0022 0.000986 0.000986 0.0026 -36.06
Чист. проц. доходы, млрд $
0.0001 0.000158 0.000631 0.000698 0.000207 0.000197 0.000986 0.0025 0.0025 0.0009 29.07
Goodwill $
0.0173 0.0178 0.0234 0.0238 0.0299 0.0417 0.0659 0.0659 0.0659 0.0659 0.0611 9.58
Амортизация, млрд $
0.0034 0.0036 0.0041 0.0043 0.0054 0.0084 0.0111 0.0094 0.0095 0.0095 0.0088 11.96
Себестоимость, млрд $
0.0242 0.0262 0.0302 0.0316 0.0374 0.0447 0.053 0.0568 0.0664 0.0725 0.0517 12.17
Товарно материальные запасы $
0.0152 0.0196 0.021 0.0256 0.0395 0.0451 0.0461 0.0503 0.0523 0.0523 0.0467 5.77


Terfi

UFRS
Raporlama Yıllık Üç ayda bir
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 yıllık ortalama CAGR 5
EPS 0.41 0.55 0.85 1.13 0.8823 1.04 1.25 0.9308 1.34 1.34 1.09 8.72
Цена акции ао 30.19 33.39 30.29 30.71 52.06 46.02 56.76 92.14 84.52 84.52 66.30 10.18
Число акций ао, млн 18 19 20 20.24 20.33 20.48 21.48 22.17 22.42 22.42 21.38 1.98
FCF/акцию 0.5082 0.7396 0.8226 0.8128 0.5125 1.55 1.41 0.999 1.31 1.32 1.16 20.65


Yeterlik

UFRS
Raporlama Yıllık Üç ayda bir
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Sektör ortalaması 5 yıllık ortalama CAGR 5
ROE, % 9.96 12.1 15.65 19.12 12.88 13.23 12.61 7.9 10.64 10.11 29.56 11.45 -3.75
ROA, % 8.55 10.39 13.6 16.42 10.51 9.62 9.86 6.84 9.16 8.68 9.53 9.20 -2.71
ROIC, % 15.64 13.6 14.03 11.62 17.65 13.72 -7.16
ROS, % 17.03 21.73 15.3 16.4 17.42 12.77 15.56 15.56 15.56 15.56 23.21 15.37 -2.23
ROCE, % 18.67 19.22 21.34 9.41 8.7 9.43 9.64 12.46 12.45 12.45 35.03 10.54 7.43
Ebit margin, % 13.45 22.16 23.64 17.01 20.4 19.17 19.17 20.48 -2.86
Рентаб EBITDA, % 22.35 24.94 31.04 18.07 21.8 23.72 22.84 25.32 24.08 24.08 30.60 23.55 2.01
Чистая рентаб, % 9.9 11.88 17.03 21.73 15.3 16.4 17.42 12.77 15.56 15.56 23.21 15.49 0.34
Operation Margin, % 20.92 26.72 13.45 15.31 16.55 13.09 18.97 19.17 19.17 19.17 26.39 17.39 2.98
Доходность FCF, % 3.34 4.5 4.27 2.72 2.46 1.72 5.18 2.76 2.16 2.42 2.85 7.07


Oranlar

UFRS
Raporlama Yıllık Üç ayda bir
2005 2007 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Sektör ortalaması 5 yıllık ortalama CAGR 5
P/E
26.2 31.11 35.15 20.3 41.02 39.09 40.09 49.21 42.4 42.4 26.53 42.36 0.66
P/BV
2.61 3.77 5.5 3.58 4.97 4.81 4.24 3.79 4.29 4.29 7.26 4.42 -2.90
P/S
2.59 3.7 5.99 4.41 6.27 6.41 6.99 6.28 6.6 6.6 6.75 6.51 1.03
P/FCF
36.7 40.59 58.14 19.31 36.18 46.28 0 0 0 0 38.38 40.10 2.66
E/P
0.0285 0.0344 0.0296 0.0345 0.0246 0.0201 0.0247 0 0 0 0.04 0.0267 -3.55
EV/EBIT
46.9 29.91 29.61 36.85 32.21 34.29 34.29 34.29 33.45 2.98
EV/EBITDA
-280.82 13.41 34.91 30.41 29.51 27.43 25.95 27.28 22.47 29.64 -5.76
EV/S
2.27 6.31 4.85 7 6.27 6.57 6.57 6.57 6.57 7.03 6.60 -1.26
EV/FCF
-29.22 70.99 19.72 35.76 45.73 43.12 43.12 43.12 43.12 40.77 42.17 3.81
Debt/EBITDA
0.5799 -0.9075 0.7417 1.94 0.4352 0.4495 0.3898 0.4098 0.4098 0.4098 2.25 0.4188 -1.20
Netdebt/Ebitda
-0.759 -1.98 0.1853 0.9935 0.0569 -0.0687 -0.1056 -0.111 -0.111 -0.111 1.14 -0.0679 -214.30
Debt/Ratio
0.0762 0.005 0.0834 0.1582 0.0544 0.0535 0.0551 0.0551 0.0551 0.0551 0.23 0.0546 0.26
Debt/Equity
0.103 0.0063 0.1061 0.2317 0.0627 0.0619 0.0641 1.07 1.07 1.07 2.64 0.4657 76.37
Debt/Net Income
34.71 -0.1036 0.8761 1.88 0.5923 0.8042 0.6343 0.6343 0.6343 0.6343 3.21 0.6599 1.38
Бета
0.3024 0.3732 3.07 3.07 -0.71 1.25 116.53
Индекс Альтмана
6.99 6.1 7.26 4.24 14.81 0.6692 -3.54 -1.19 -1.19 -1.19 -65.42 1.91 -160.39


Temettüler

UFRS
Raporlama Yıllık Üç ayda bir
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Sektör ortalaması 5 yıllık ortalama CAGR 5
Див.выплата, млрд
0.0023 0.0028 0.0033 0.0054 0.0067 0.0077 0.0093 0.011 0.0124 0.0124 0.0106 10.00
Дивиденд
0.18 0.22 0.28 0.34 0.38 0.44 0.5 0.56 0.84 0.84 0.5440 17.19
Див доход, ао, %
0.8029 0.6713 1 0.9559 1.01 0.9283 1.05 1.04 0.8177 0.7484 1.84 0.9692 -4.14
Дивиденды / прибыль, %
36.67 31.38 24.33 23.73 37.56 36.26 34.7 53.25 41.35 41.35 40.78 40.62 1.94


Aboneliğiniz için ödeme yapın

Abonelik yoluyla şirket ve portföy analizi için daha fazla işlevsellik ve veri elde edilebilir

Abone

Dinlenmek

UFRS
Raporlama Yıllık
2023 2024 CAGR 5
Персонал, чел
591 614 1.93