EXGMITD
Market cap180mUSD
Dec 23, Last price
10.95EUR
1D
-3.10%
1Q
3.30%
IPO
281.47%
Name
Intred SpA
Chart & Performance
Profile
Intred S.p.A. provides various telecommunication services in Italy. The company offers wireless connectivity, fixed telephony, cloud services for business and residential users, and ancillary services, as well as cyber security services. As of December 31, 2021, the company served approximately 50,000 customers through 7,300 km of fiber optic network. Intred S.p.A. was founded in 1996 and is headquartered in Brescia, Italy.
Valuation
Title EUR 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 | 50,110 8.74% | 46,082 11.74% | 41,242 13.35% | |||||||
Cost of revenue | 18,974 | 24,154 | 20,609 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 31,136 | 21,928 | 20,633 | |||||||
NOPBT Margin | 62.13% | 47.58% | 50.03% | |||||||
Operating Taxes | 3,323 | 3,503 | 3,325 | |||||||
Tax Rate | 10.67% | 15.97% | 16.11% | |||||||
NOPAT | 27,813 | 18,425 | 17,308 | |||||||
Net income | 8,191 -5.57% | 8,675 0.63% | 8,620 41.06% | |||||||
Dividends | (1,110) | (951) | (634) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (85) | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 7,421 | 13,911 | 6,296 | |||||||
Long-term debt | 21,349 | 15,215 | 3,626 | |||||||
Deferred revenue | 17,469 | 6,206 | ||||||||
Other long-term liabilities | 24,634 | 1,809 | 1,561 | |||||||
Net debt | 20,902 | 10,445 | (5,568) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 22,445 | 22,861 | 26,086 | |||||||
CAPEX | (27,425) | (39,338) | (20,465) | |||||||
Cash from investing activities | (30,624) | (38,828) | (20,473) | |||||||
Cash from financing activities | (1,551) | 18,233 | 2,888 | |||||||
FCF | 1,036 | (1,497) | 10,044 | |||||||
Balance | ||||||||||
Cash | 7,864 | 17,593 | 15,328 | |||||||
Long term investments | 5 | 1,088 | 162 | |||||||
Excess cash | 5,363 | 16,377 | 13,428 | |||||||
Stockholders' equity | 18,254 | 52,876 | 45,101 | |||||||
Invested Capital | 103,038 | 79,760 | 43,303 | |||||||
ROIC | 30.43% | 29.94% | 42.22% | |||||||
ROCE | 28.72% | 27.87% | 40.84% | |||||||
EV | ||||||||||
Common stock shares outstanding | 15,873 | 15,864 | 15,850 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 40,967 | 29,581 | 26,441 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,436 | 241 | 61 | |||||||
Interest/NOPBT | 4.61% | 1.10% | 0.29% |