MTAACELL
Market cap52mUSD
Dec 23, Last price
2.32EUR
1D
0.87%
1Q
-11.45%
IPO
-75.88%
Name
Cellularline SpA
Chart & Performance
Profile
Cellularline S.p.A. manufactures and sells accessories for smartphones and tablets in Italy and internationally. It offers protection and style products, such as smartphone cases, tablet cases, smartphone screen protection glasses, tablet screen protection glasses, and airpods cases; and charging and utility products, including car battery chargers, battery chargers, main and portable battery chargers, cables, wireless chargers, in-car holders, adaptors, and accessories. The company also provides voice and sport accessories, such as wired and Bluetooth headsets, earphones, sports cases, Bluetooth speakers; and smart watches. Cellularline S.p.A. was founded in 1990 and is based in Reggio Emilia, 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 | 158,648 15.26% | 137,644 24.48% | 110,575 5.77% | |||||||
Cost of revenue | 154,510 | 110,629 | 83,191 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,138 | 27,015 | 27,384 | |||||||
NOPBT Margin | 2.61% | 19.63% | 24.77% | |||||||
Operating Taxes | 655 | 349 | (2,710) | |||||||
Tax Rate | 15.83% | 1.29% | ||||||||
NOPAT | 3,483 | 26,666 | 30,094 | |||||||
Net income | 3,595 -104.78% | (75,165) 1,854.37% | (3,846) -127.67% | |||||||
Dividends | (1,012) | |||||||||
Dividend yield | 1.65% | |||||||||
Proceeds from repurchase of equity | (592) | |||||||||
BB yield | 1.20% | |||||||||
Debt | ||||||||||
Debt current | 32,102 | 23,788 | 10,129 | |||||||
Long-term debt | 21,793 | 19,852 | 27,481 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,483 | 11,337 | 9,882 | |||||||
Net debt | 39,523 | 33,653 | 29,414 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 13,047 | 4,889 | 19,072 | |||||||
CAPEX | (4,893) | (4,609) | (4,997) | |||||||
Cash from investing activities | (7,445) | (5,395) | (7,362) | |||||||
Cash from financing activities | (2,564) | 1,478 | (12,893) | |||||||
FCF | (550) | 15,421 | 32,665 | |||||||
Balance | ||||||||||
Cash | 14,041 | 9,991 | 8,198 | |||||||
Long term investments | 331 | (4) | (2) | |||||||
Excess cash | 6,440 | 3,105 | 2,667 | |||||||
Stockholders' equity | 35,346 | (769) | 80,551 | |||||||
Invested Capital | 180,465 | 179,792 | 246,084 | |||||||
ROIC | 1.93% | 12.52% | 12.02% | |||||||
ROCE | 2.17% | 14.86% | 10.91% | |||||||
EV | ||||||||||
Common stock shares outstanding | 21,164 | 21,344 | 21,609 | |||||||
Price | 2.34 -18.47% | 2.87 -28.61% | 4.02 -18.29% | |||||||
Market cap | 49,524 -19.15% | 61,257 -29.48% | 86,870 -18.25% | |||||||
EV | 89,047 | 94,910 | 116,284 | |||||||
EBITDA | 17,543 | 115,085 | 46,372 | |||||||
EV/EBITDA | 5.08 | 0.82 | 2.51 | |||||||
Interest | 2,679 | 1,223 | 1,177 | |||||||
Interest/NOPBT | 64.74% | 4.53% | 4.30% |