Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
26.36 USD | -2.37% | -6.23% | +3.17% |
Valuation
Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 162.8 | 843.3 | 746.5 | 434.8 | 356.6 | 408.3 | - | - |
Enterprise Value (EV) 1 | 114.3 | 764.9 | 654.1 | 391.3 | 269.5 | 305.7 | 293.4 | 283.3 |
P/E ratio | -10.5 x | 59.8 x | 17.3 x | 16.2 x | 15.9 x | 20.9 x | 13.8 x | 9.92 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 0.7 x | 2.63 x | 1.5 x | 0.67 x | 0.51 x | 0.57 x | 0.52 x | 0.46 x |
EV / Revenue | 0.49 x | 2.38 x | 1.31 x | 0.6 x | 0.38 x | 0.43 x | 0.37 x | 0.32 x |
EV / EBITDA | -30.7 x | 27 x | 11.8 x | 6.48 x | 4.99 x | 6.31 x | 4.55 x | 3.31 x |
EV / FCF | -5.32 x | 23.8 x | 36.1 x | -8.39 x | 5.65 x | 26.6 x | 16.5 x | 16.1 x |
FCF Yield | -18.8% | 4.2% | 2.77% | -11.9% | 17.7% | 3.76% | 6.05% | 6.22% |
Price to Book | - | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 14,539 | 14,683 | 15,123 | 15,192 | 15,489 | 15,490 | - | - |
Reference price 2 | 11.20 | 57.43 | 49.36 | 28.62 | 23.02 | 26.36 | 26.36 | 26.36 |
Announcement Date | 4/16/20 | 4/14/21 | 3/29/22 | 3/28/23 | 4/11/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 233.4 | 320.7 | 498.2 | 651.5 | 700.3 | 717.9 | 786.3 | 889.8 |
EBITDA 1 | -3.72 | 28.3 | 55.51 | 60.37 | 54.02 | 48.43 | 64.42 | 85.69 |
EBIT 1 | -15.81 | 14.88 | 38.44 | 39.02 | 30.08 | 27.84 | 42.03 | 58.66 |
Operating Margin | -6.77% | 4.64% | 7.72% | 5.99% | 4.29% | 3.88% | 5.35% | 6.59% |
Earnings before Tax (EBT) 1 | -15.16 | 14.81 | 38.26 | 38.9 | 31.82 | 29.43 | 43.94 | 61.38 |
Net income 1 | -15.21 | 14.73 | 45.9 | 28.24 | 23.86 | 21.23 | 32.74 | 46.17 |
Net margin | -6.52% | 4.59% | 9.21% | 4.33% | 3.41% | 2.96% | 4.16% | 5.19% |
EPS 2 | -1.070 | 0.9600 | 2.860 | 1.770 | 1.450 | 1.260 | 1.917 | 2.657 |
Free Cash Flow 1 | -21.47 | 32.15 | 18.13 | -46.62 | 47.7 | 11.51 | 17.74 | 17.62 |
FCF margin | -9.2% | 10.02% | 3.64% | -7.15% | 6.81% | 1.6% | 2.26% | 1.98% |
FCF Conversion (EBITDA) | - | 113.59% | 32.66% | - | 88.31% | 23.76% | 27.53% | 20.56% |
FCF Conversion (Net income) | - | 218.28% | 39.5% | - | 199.93% | 54.19% | 54.18% | 38.15% |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 4/16/20 | 4/14/21 | 3/29/22 | 3/28/23 | 4/11/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: February | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 | 2026 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 116.7 | 196.2 | 129.4 | 148.5 | 134.8 | 238.8 | 141.2 | 154.5 | 154 | 250.5 | 128.1 | 157.3 | 163.2 | 269.4 | 140.9 |
EBITDA 1 | 5.818 | 31.96 | 6.373 | 14.1 | -8.356 | 48.26 | -2.356 | 5.283 | 2.504 | 48.37 | -14.76 | 2.996 | 5.919 | 54.49 | -13.1 |
EBIT 1 | 2.971 | 24.2 | 2.54 | 9.896 | -11.6 | 38.07 | -5.869 | -0.993 | -3.609 | 40.38 | -19.24 | -1.995 | 0.7442 | 48.31 | -18.2 |
Operating Margin | 2.55% | 12.34% | 1.96% | 6.66% | -8.6% | 15.94% | -4.16% | -0.64% | -2.34% | 16.12% | -15.02% | -1.27% | 0.46% | 17.93% | -12.92% |
Earnings before Tax (EBT) 1 | 2.926 | 24.16 | 2.61 | 9.899 | -11.66 | 38.06 | -5.528 | -0.642 | -3.34 | 41.17 | -18.84 | -1.597 | 1.108 | 48.74 | -18.2 |
Net income 1 | 2.752 | 32.64 | 1.895 | 7.122 | -8.419 | 27.64 | -4.23 | -0.635 | -2.341 | 30.95 | -14.93 | -1.128 | 0.8503 | 36.42 | -13 |
Net margin | 2.36% | 16.64% | 1.46% | 4.79% | -6.25% | 11.57% | -3% | -0.41% | -1.52% | 12.36% | -11.66% | -0.72% | 0.52% | 13.52% | -9.23% |
EPS 2 | 0.1700 | 2.030 | 0.1200 | 0.4500 | -0.5500 | 1.740 | -0.2800 | -0.0400 | -0.1500 | 1.870 | -0.9600 | -0.0683 | 0.0517 | 2.123 | -0.7400 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 12/8/21 | 3/29/22 | 6/8/22 | 9/8/22 | 12/7/22 | 3/28/23 | 6/7/23 | 11/3/23 | 12/6/23 | 4/11/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | 48.5 | 78.3 | 92.4 | 43.5 | 87 | 103 | 115 | 125 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | -21.5 | 32.1 | 18.1 | -46.6 | 47.7 | 11.5 | 17.7 | 17.6 |
ROE (net income / shareholders' equity) | - | 14.9% | 34.8% | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 9.54 | 8.37 | 15.9 | 25.2 | 28.7 | 26 | 27.9 | 31.9 |
Capex / Sales | 4.09% | 2.61% | 3.19% | 3.87% | 4.1% | 3.62% | 3.54% | 3.58% |
Announcement Date | 4/16/20 | 4/14/21 | 3/29/22 | 3/28/23 | 4/11/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+3.17% | 408M | |
-3.79% | 8.51B | |
+0.09% | 3.93B | |
+9.34% | 2.29B | |
-1.08% | 1.67B | |
-4.44% | 1.5B | |
-24.68% | 1.19B | |
+17.82% | 1.04B | |
+12.64% | 1B | |
+6.66% | 897M |
- Stock Market
- Equities
- LOVE Stock
- Financials The Lovesac Company