MTAAAV
Market cap220mUSD
Dec 23, Last price
3.00EUR
1D
-0.66%
1Q
1.69%
IPO
-76.21%
Name
Antares Vision SpA
Chart & Performance
Profile
Antares Vision S.p.A. provides track and trace, and inspection systems for the security and traceability of the products. It offers track and trace products, including serialization modules, aggregation systems, software suites, verification and decommissioning solutions, logistics and warehouse tracking system, and bottle tracking technology for food, cosmetics, medical, pharmaceutical, and beverage sectors. The company also provides beverage inspection solutions, including glass inspection system, cap level control system, bottle orientation system, bottle visual rotating system, and printing control system; food inspection solutions comprising contamination detection system and container inspection system; cosmetic inspection solutions; inspection solutions for medical devices; pharmaceutical inspection machines, such as tablets and capsules inspector, parenteral visual rotating inspections system, raised stopper inspection system, and LYO-check system; and turnkey inspection solutions for beverage from FT system. In addition, it offers smart data management solutions for accurate statistics, predictive analysis, and business intelligence; remote support, software maintenance, and on site intervention services; certification training courses; remote assistance services; spare parts; and consulting services. Antares Vision S.p.A. was founded in 2007 and is headquartered in Travagliato, Italy. Antares Vision S.p.A. is a subsidiary of Regolo S.p.A.
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 | 210,019 -6.27% | 224,065 25.09% | 179,127 47.91% | |||||||
Cost of revenue | 92,360 | 112,041 | 82,921 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 117,659 | 112,024 | 96,206 | |||||||
NOPBT Margin | 56.02% | 50.00% | 53.71% | |||||||
Operating Taxes | 77 | 2,408 | 1,108 | |||||||
Tax Rate | 0.07% | 2.15% | 1.15% | |||||||
NOPAT | 117,581 | 109,616 | 95,097 | |||||||
Net income | (99,647) -647.47% | 18,201 46.83% | 12,396 -31.74% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 257 | 118,149 | ||||||||
BB yield | 0.00% | -15.27% | ||||||||
Debt | ||||||||||
Debt current | 151,047 | 12,210 | 7,673 | |||||||
Long-term debt | 29,477 | 154,029 | 141,100 | |||||||
Deferred revenue | 82 | 16,687 | ||||||||
Other long-term liabilities | 10,613 | 9,708 | 329 | |||||||
Net debt | 115,364 | 95,434 | 63,099 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (6,789) | (10,471) | 29,824 | |||||||
CAPEX | (17,202) | (17,600) | (16,504) | |||||||
Cash from investing activities | (9,987) | (22,139) | (136,761) | |||||||
Cash from financing activities | (3,066) | 14,387 | 88,365 | |||||||
FCF | 147,202 | 71,525 | 89,466 | |||||||
Balance | ||||||||||
Cash | 56,606 | 87,924 | 118,478 | |||||||
Long term investments | 8,553 | (17,120) | (32,804) | |||||||
Excess cash | 54,659 | 59,601 | 76,718 | |||||||
Stockholders' equity | (41,750) | 99,384 | 62,932 | |||||||
Invested Capital | 384,070 | 400,317 | 356,562 | |||||||
ROIC | 29.98% | 28.97% | 30.92% | |||||||
ROCE | 32.79% | 23.29% | 22.01% | |||||||
EV | ||||||||||
Common stock shares outstanding | 69,090 | 69,089 | 65,021 | |||||||
Price | 1.85 -76.96% | 8.03 -32.52% | 11.90 26.60% | |||||||
Market cap | 127,817 -76.96% | 554,785 -28.30% | 773,745 41.78% | |||||||
EV | 243,088 | 650,318 | 836,915 | |||||||
EBITDA | 138,418 | 130,812 | 109,071 | |||||||
EV/EBITDA | 1.76 | 4.97 | 7.67 | |||||||
Interest | 7,058 | 2,589 | 1,681 | |||||||
Interest/NOPBT | 6.00% | 2.31% | 1.75% |