Loading...
XCSE
FFARMS
Market cap141mUSD
May 16, Last price  
77.40DKK
1D
-1.78%
1Q
-6.30%
Jan 2017
61.59%
IPO
-25.93%
Name

Firstfarms A/S

Chart & Performance

D1W1MN
XCSE:FFARMS chart
P/E
57.93
P/S
2.07
EPS
1.34
Div Yield, %
—
Shrs. gr., 5y
7.35%
Rev. gr., 5y
6.85%
Revenues
457m
-1.03%
12,533,00071,243,00082,174,000104,015,000117,462,000129,331,000108,080,000114,127,000125,008,000111,841,000130,257,000190,666,000248,876,000328,072,000312,616,000370,306,000421,340,000461,562,000456,823,000
Net income
16m
-37.22%
-1,961,0004,678,000-21,227,000-37,070,000-9,268,0009,003,000-27,435,0002,791,0008,827,000-21,977,000-12,957,0003,359,0008,131,00022,425,00024,794,00034,755,00065,466,00026,042,00016,349,000
CFO
47m
-54.55%
-16,499,000-3,895,000-19,997,000-26,183,00015,853,00010,143,000-4,700,0009,329,000-3,785,000-12,916,0002,040,00012,580,0009,269,00078,127,00047,172,00046,272,00069,816,000103,524,00047,056,000
Dividend
Apr 26, 20230.95 DKK/sh

Profile

FirstFarms A/S, through its subsidiaries, engages in the agriculture and food products business in Denmark, the Czech Republic, Slovakia, Hungary, and Romania. The company is involved in the cow milk production and pig production business; and operation of owned and rented agricultural land. It also produces crops, such as wheat, maize, rape seed, barley, rye, sugar beets, poppies, pumpkins, soya, and sunflower. The company was incorporated in 2004 and is headquartered in Billund, Denmark.
URL
https://www.firstfarms.dk/
IPO date
Dec 12, 2006
Employees
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
456,823
-1.03%
461,562
9.55%
421,340
13.78%
Cost of revenue
315,321
341,374
266,971
Unusual Expense (Income)
NOPBT
141,502
120,188
154,369
NOPBT Margin
30.98%
26.04%
36.64%
Operating Taxes
(7,492)
7,518
18,103
Tax Rate
6.26%
11.73%
NOPAT
148,994
112,670
136,266
Net income
16,349
-37.22%
26,042
-60.22%
65,466
88.36%
Dividends
(8,987)
(6,953)
Dividend yield
1.31%
0.88%
Proceeds from repurchase of equity
93,871
3,311
BB yield
-10.56%
-0.42%
Debt
Debt current
85,144
70,306
172,201
Long-term debt
603,552
595,377
391,206
Deferred revenue
1
Other long-term liabilities
74,351
75,691
22,391
Net debt
550,993
594,740
517,350
Cash flow
Cash from operating activities
47,056
103,524
69,816
CAPEX
(94,597)
(179,457)
(200,427)
Cash from investing activities
(89,351)
(195,032)
(245,374)
Cash from financing activities
154,116
95,529
119,950
FCF
161,469
(97,759)
(129,642)
Balance
Cash
137,703
25,880
21,860
Long term investments
45,063
24,197
Excess cash
114,862
47,865
24,990
Stockholders' equity
868,019
722,196
707,136
Invested Capital
1,467,340
1,358,076
1,188,888
ROIC
10.55%
8.85%
12.88%
ROCE
8.72%
8.30%
12.30%
EV
Common stock shares outstanding
12,523
10,166
10,179
Price
71.00
5.03%
67.60
-12.44%
77.20
7.82%
Market cap
889,120
29.37%
687,243
-12.55%
785,851
8.96%
EV
1,440,173
1,281,983
1,336,263
EBITDA
203,868
171,335
205,056
EV/EBITDA
7.06
7.48
6.52
Interest
41,863
30,090
13,771
Interest/NOPBT
29.58%
25.04%
8.92%