BVMF
DOHL4
Market cap85mUSD
Jul 21, Last price
4.29BRL
1D
0.94%
1Q
15.32%
Jan 2017
50.00%
Name
Dohler SA
Chart & Performance
Profile
Döhler S.A. manufactures and sells textile products in Brazil. It offers bed products, table clothing, shower, bathing clothes, and industrial and hotel textiles, as well as curtains, handicrafts, decoration products, and infantile products. The company was founded in 1881 and is headquartered in Joinville, Brazil.
Valuation
Title BRL in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 627,567 1.53% | 618,106 -2.74% | 635,547 -5.75% | |||||||
Cost of revenue | 658,319 | 621,992 | 635,164 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (30,752) | (3,886) | 383 | |||||||
NOPBT Margin | 0.06% | |||||||||
Operating Taxes | (356) | 6,731 | 4,367 | |||||||
Tax Rate | 1,140.21% | |||||||||
NOPAT | (30,396) | (10,617) | (3,984) | |||||||
Net income | (15,357) -3,388.44% | 467 -86.59% | 3,482 -95.50% | |||||||
Dividends | (20,274) | |||||||||
Dividend yield | 6.22% | |||||||||
Proceeds from repurchase of equity | (620) | (509) | ||||||||
BB yield | 0.13% | |||||||||
Debt | ||||||||||
Debt current | 38,105 | 25,085 | 22,094 | |||||||
Long-term debt | 128,367 | 94,159 | 101,958 | |||||||
Deferred revenue | 5 | 22 | ||||||||
Other long-term liabilities | 1,431 | 3,418 | 10,121 | |||||||
Net debt | 81,666 | 76,782 | 82,656 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 24,921 | 30,549 | (24,143) | |||||||
CAPEX | (19,779) | (7,318) | (28,130) | |||||||
Cash from investing activities | (19,779) | (15,212) | (22,882) | |||||||
Cash from financing activities | 37,255 | (14,324) | 53,395 | |||||||
FCF | (23,263) | (34,631) | (50,763) | |||||||
Balance | ||||||||||
Cash | 84,806 | 42,409 | 41,396 | |||||||
Long term investments | 53 | |||||||||
Excess cash | 53,428 | 11,557 | 9,619 | |||||||
Stockholders' equity | 320,000 | 708,715 | 225,000 | |||||||
Invested Capital | 806,703 | 819,316 | 832,824 | |||||||
ROIC | ||||||||||
ROCE | 0.04% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 75,645 | 75,645 | ||||||||
Price | 4.06 -21.01% | 5.14 19.26% | 4.31 -26.83% | |||||||
Market cap | 388,815 19.26% | 326,030 -26.83% | ||||||||
EV | 465,597 | 408,686 | ||||||||
EBITDA | (9,757) | 14,217 | 18,912 | |||||||
EV/EBITDA | 32.75 | 21.61 | ||||||||
Interest | 13,204 | 13,739 | 9,946 | |||||||
Interest/NOPBT | 2,596.87% |