Lingotes Especiales S.A. | Small-cap | Consumer Cyclical

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Dec 2020

Income Metrics

Revenue 26.8M
Net Income 1.5M 5.43%

Balance Sheet Metrics

Total Assets 101.4M
Total Liabilities 57.5M
Shareholders Equity 43.9M
Debt to Equity 1.31

Cash Flow Metrics

Revenue & Profitability Trend

Lingotes Especiales Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i87.1M96.8M113.4M85.5M90.9M
Cost of Goods Sold i37.6M44.1M47.7M44.5M41.7M
Gross Profit i49.5M52.7M65.7M41.0M49.2M
Gross Margin % i56.8%54.5%57.9%47.9%54.1%
Operating Expenses
Research & Development i64.9K0---
Selling, General & Administrative i736.9K1.8M1.7M1.7M1.8M
Other Operating Expenses i14.5M18.0M31.6M19.2M14.7M
Total Operating Expenses i15.3M19.8M33.3M20.9M16.5M
Operating Income i6.3M5.0M4.6M-2.0M8.6M
Operating Margin % i7.2%5.2%4.0%-2.4%9.4%
Non-Operating Items
Interest Income i61.0K6.4K18.6K4120
Interest Expense i1.0M647.1K414.9K315.2K283.5K
Other Non-Operating Income-----
Pre-tax Income i2.3M4.2M4.1M-2.0M8.0M
Income Tax i402.5K1.0M947.2K-548.8K2.1M
Effective Tax Rate % i17.7%23.8%23.1%0.0%25.7%
Net Income i1.9M3.2M3.2M-1.5M6.0M
Net Margin % i2.1%3.3%2.8%-1.7%6.6%
Key Metrics
EBITDA i13.0M10.9M10.1M3.5M12.9M
EPS (Basic) i€0.19€0.32€0.32€-0.15€0.60
EPS (Diluted) i€0.19€0.32€0.32€-0.15€0.60
Basic Shares Outstanding i1000000010000000100000001000000010000000
Diluted Shares Outstanding i1000000010000000100000001000000010000000

Income Statement Trend

Lingotes Especiales Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i7.8M13.5M6.2M2.0M14.9M
Short-term Investments i3223282828483
Accounts Receivable i15.3M14.0M23.4M17.0M16.8M
Inventory i10.1M7.9M7.2M7.8M11.2M
Other Current Assets-473.8K----
Total Current Assets i34.1M35.5M38.4M27.7M43.1M
Non-Current Assets
Property, Plant & Equipment i5.7M5.6M3.8M3.3M3.3M
Goodwill i2.7M2.0M1.5M1.6M1.1M
Intangible Assets i2.7M2.0M1.5M1.6M1.1M
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i67.3M63.3M59.1M60.2M59.0M
Total Assets i101.4M98.8M97.5M87.9M102.2M
Liabilities
Current Liabilities
Accounts Payable i17.1M19.1M21.8M17.2M20.0M
Short-term Debt i9.2M7.5M7.1M6.6M9.0M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i30.4M31.0M31.8M27.3M40.6M
Non-Current Liabilities
Long-term Debt i26.5M21.1M17.9M15.5M15.1M
Deferred Tax Liabilities i100.5K144.0K187.6K233.4K284.7K
Other Non-Current Liabilities----1
Total Non-Current Liabilities i27.2M21.9M18.9M16.9M16.5M
Total Liabilities i57.5M52.8M50.7M44.2M57.0M
Equity
Common Stock i10.0M10.0M10.0M10.0M10.0M
Retained Earnings i31.4M33.6M34.7M31.5M33.0M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i43.9M46.0M46.8M43.7M45.1M
Key Metrics
Total Debt i35.7M28.6M25.0M22.1M24.2M
Working Capital i3.7M4.5M6.6M420.2K2.5M

Balance Sheet Composition

Lingotes Especiales Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i2.3M4.2M4.1M-2.0M8.0M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-3.8M10.6M-8.3M2.5M612.8K
Operating Cash Flow i-818.0K15.3M-4.0M-81.9K8.8M
Investing Activities
Capital Expenditures i-8.5M-8.8M-3.6M-5.4M-5.0M
Acquisitions i-----
Investment Purchases i-----
Investment Sales i----1.4K
Investing Cash Flow i-8.5M-8.8M-3.6M-4.9M-5.0M
Financing Activities
Share Repurchases i-----
Dividends Paid i-4.0M-4.0M--7.0M-
Debt Issuance i13.6M11.5M9.5M5.0M9.5M
Debt Repayment i-7.2M-9.3M-6.4M-6.9M-6.9M
Financing Cash Flow i2.5M-1.8M3.1M-8.9M2.6M
Free Cash Flow i-8.5M8.9M850.0K-4.6M5.6M
Net Change in Cash i-6.8M4.7M-4.5M-13.9M6.4M

Cash Flow Trend

Lingotes Especiales Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 31.32
Forward P/E 14.87
Price to Book 1.36
Price to Sales 0.65
PEG Ratio 14.87

Profitability Ratios

Profit Margin 2.03%
Operating Margin 2.32%
Return on Equity 4.15%
Return on Assets 1.96%

Financial Health

Current Ratio 1.12
Debt to Equity 81.34
Beta 0.90

Per Share Data

EPS (TTM) €0.19
Book Value per Share €4.39
Revenue per Share €9.18

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
lgt59.5M31.321.364.15%2.03%81.34
Cie Automotive S.A 3.1B9.412.1920.12%8.41%112.02
Gestamp Automoción 1.9B12.260.888.72%1.33%122.60
NZI Technical 20.3M--0.00%0.00%-
Industria de Diseno 132.3B22.607.3333.04%15.16%30.93
Minor Hotels Europe 2.8B11.162.3122.11%10.21%187.69

Financial data is updated regularly. All figures are in the company's reporting currency.