BVMFROMI3
Market cap128mUSD
Dec 23, Last price
8.52BRL
1D
-1.05%
1Q
-22.26%
Jan 2017
370.72%
IPO
110.89%
Name
Romi SA
Chart & Performance
Profile
Romi S.A. manufactures and sells machine tools, plastic processing machines, and cast and machined cast iron parts in Brazil, Europe, Latin America, North America, Africa, and Asia. It operates through Romi Machines, Burkhardt+Weber Machines, and Castings for Industrial Applications segments. Its machine tools include turning and machine centers, vertical turning centers, drilling and threading center, CNC and universal lathes, vertical CNC lathes, heavy and extra heavy CNC lathes, and CNC boring machines. The company's plastic processing machines comprise injection molding machines and blowers. It is also involved in the manufacture and sale of industrial equipment and accessories, and tools and parts; and provision of systems analysis and data processing software development related to the production, commercialization, and use of machine tools and plastic machines. In addition, the company engages in the export and import activities; holds interest in other companies; and manages third party assets. Further, it provides spare parts and technical assistance; and machinery for specialized applications; engages in the real estate activities, including purchases and sales, and lease of company-owned properties, exploration of real estate rights, intermediation of real estate businesses, and provisions of sureties and guarantees; and grants lines of credit for financing of machines. Its products and services are used by various industries, such as automotive, wind energy, capital and consumer goods, packaging, tooling, agricultural machinery, hydraulic equipment, and sanitation. The company was formerly known as Indústrias Romi S.A. Romi S.A. was founded in 1930 and is headquartered in Santa Bárbara d'Oeste, Brazil.
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 | 1,227,247 -22.93% | 1,592,302 15.09% | 1,383,499 42.17% | |||||||
Cost of revenue | 1,118,797 | 1,330,509 | 1,160,528 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 108,450 | 261,793 | 222,971 | |||||||
NOPBT Margin | 8.84% | 16.44% | 16.12% | |||||||
Operating Taxes | 18,771 | 62,993 | 9,118 | |||||||
Tax Rate | 17.31% | 24.06% | 4.09% | |||||||
NOPAT | 89,679 | 198,800 | 213,853 | |||||||
Net income | 164,086 -23.69% | 215,027 5.52% | 203,774 16.79% | |||||||
Dividends | (98,910) | (70,195) | (130,398) | |||||||
Dividend yield | 8.71% | 5.71% | 9.66% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 176,839 | 53,714 | 70,732 | |||||||
Long-term debt | 216,532 | 276,169 | 149,498 | |||||||
Deferred revenue | 35,440 | 41,361 | ||||||||
Other long-term liabilities | 232,387 | 239,809 | 222,200 | |||||||
Net debt | 78,886 | (230,196) | (299,735) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 154,330 | 111,069 | 41,657 | |||||||
CAPEX | (130,250) | (132,449) | (103,112) | |||||||
Cash from investing activities | 36,591 | (155,434) | (46,227) | |||||||
Cash from financing activities | (42,810) | 73,290 | (93,636) | |||||||
FCF | 479,028 | (441,147) | 71,441 | |||||||
Balance | ||||||||||
Cash | 314,484 | 250,813 | 174,697 | |||||||
Long term investments | 1,000 | 309,266 | 345,268 | |||||||
Excess cash | 253,123 | 480,464 | 450,790 | |||||||
Stockholders' equity | 1,171,343 | 1,095,398 | 964,961 | |||||||
Invested Capital | 1,543,979 | 1,182,669 | 976,716 | |||||||
ROIC | 6.58% | 18.41% | 24.09% | |||||||
ROCE | 5.92% | 15.74% | 15.62% | |||||||
EV | ||||||||||
Common stock shares outstanding | 84,701 | 88,734 | 88,734 | |||||||
Price | 13.41 -3.25% | 13.86 -8.88% | 15.21 19.11% | |||||||
Market cap | 1,135,836 -7.64% | 1,229,850 -8.88% | 1,349,647 34.72% | |||||||
EV | 1,216,554 | 1,001,925 | 1,051,585 | |||||||
EBITDA | 164,488 | 312,539 | 265,347 | |||||||
EV/EBITDA | 7.40 | 3.21 | 3.96 | |||||||
Interest | 17,033 | 18,675 | 10,950 | |||||||
Interest/NOPBT | 15.71% | 7.13% | 4.91% |