BVMFCTKA4
Market cap21mUSD
Dec 19, Last price
20.61BRL
1D
-6.32%
1Q
8.47%
Jan 2017
1,071.02%
IPO
-77.84%
Name
Karsten SA
Chart & Performance
Profile
Karsten S.A. manufactures and sells home textiles lines and décor products in Brazil. It offers bed linen, table linen, bath linen, atelier, and Karsten décor products. The company also provides house and decoration products, such as home fragrances, picture frame, robe, decorative pillow and blanket, organizer and clothes basket, and kitchen and bathroom accessories; and Karsten Décor fabrics, including Tramé, aquablock/waterproof, art décor, marble, and wall décor/wall fabrics, as well as fabric craft products. The company was founded in 1882 and is headquartered in Blumenau, Brazil. Karsten S.A. is a subsidiary of Kasavii Participações S.A.
Valuation
Title BRL in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 666,143 8.74% | 612,582 11.44% | 549,677 44.59% | |||||||
Cost of revenue | 606,492 | 593,801 | 485,491 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 59,651 | 18,781 | 64,186 | |||||||
NOPBT Margin | 8.95% | 3.07% | 11.68% | |||||||
Operating Taxes | 3,794 | 2,949 | (2,561) | |||||||
Tax Rate | 6.36% | 15.70% | ||||||||
NOPAT | 55,857 | 15,832 | 66,747 | |||||||
Net income | 42,160 -299.38% | (21,146) -136.79% | 57,485 -28.60% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 63,656 | 118,927 | 86,186 | |||||||
Long-term debt | 453,736 | 455,835 | 488,271 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 36,064 | 35,555 | 6,240 | |||||||
Net debt | 457,144 | 551,616 | 560,856 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 119,239 | 48,882 | (6,240) | |||||||
CAPEX | (12,643) | (24,937) | (37,083) | |||||||
Cash from investing activities | (42,899) | (32,405) | (4,786) | |||||||
Cash from financing activities | (85,246) | (17,047) | 8,671 | |||||||
FCF | 105,171 | 20,971 | (93,171) | |||||||
Balance | ||||||||||
Cash | 55,264 | 19,751 | 12,071 | |||||||
Long term investments | 4,984 | 3,395 | 1,530 | |||||||
Excess cash | 26,941 | |||||||||
Stockholders' equity | (112,940) | (155,100) | (133,954) | |||||||
Invested Capital | 545,767 | 596,476 | 567,152 | |||||||
ROIC | 9.78% | 2.72% | 12.25% | |||||||
ROCE | 13.40% | 4.14% | 14.20% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,205 | 6,205 | 6,205 | |||||||
Price | 18.40 | 17.79 -15.33% | ||||||||
Market cap | 114,172 | 110,387 -15.33% | ||||||||
EV | 571,316 | 671,243 | ||||||||
EBITDA | 77,750 | 34,818 | 77,573 | |||||||
EV/EBITDA | 7.35 | 8.65 | ||||||||
Interest | 27,991 | 14,198 | 9,489 | |||||||
Interest/NOPBT | 46.92% | 75.60% | 14.78% |