MTAACMB
Market cap725mUSD
Dec 20, Last price
41.40EUR
1D
1.22%
1Q
18.45%
Jan 2017
197.84%
Name
Cembre SpA
Chart & Performance
Profile
Cembre S.p.A. manufactures and sells electrical connectors, cable accessories, and related tools in Italy, the rest of Europe, and internationally. The company offers pre-insulated, un-insulated, and other types of electrical connectors, as well as flexible braids for earthing moving elements; mechanical tools for crimping electrical connectors and cutting and preparing cables; hydraulic tools for crimping electrical connectors and cutting and preparing conductors; products for railway electrical connections; machinery for track maintenance; and hand tools. It also provides cable glands and fixing components, brass and steel cable glands and fixing components, extensions, reducer bushes and converters, rutaseal grommets, and sicurclips modular retaining clips; and identification and labeling systems, such as thermal transfer systems, manual cable marking systems, document wallets, and warning labels. In addition, the company offers heat-shrinkable tubing products, insulated covers, cable ties, tape rules, mechanical tools, bypass and joining muffles, overhead transmission and distribution, substation, and underground and meter dept. Its products are used in power production and transport, electrical systems, and industrial and railway applications. The company was founded in 1969 and is headquartered in Brescia, Italy. Cembre S.p.A. is a subsidiary of Lysne 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 | 222,641 11.77% | 199,189 19.02% | 167,362 21.65% | |||||||
Cost of revenue | 158,017 | 95,695 | 77,029 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 64,624 | 103,494 | 90,333 | |||||||
NOPBT Margin | 29.03% | 51.96% | 53.97% | |||||||
Operating Taxes | 13,000 | 10,701 | 8,968 | |||||||
Tax Rate | 20.12% | 10.34% | 9.93% | |||||||
NOPAT | 51,624 | 92,793 | 81,365 | |||||||
Net income | 40,828 27.92% | 31,918 26.05% | 25,321 33.44% | |||||||
Dividends | (23,495) | (20,116) | (15,068) | |||||||
Dividend yield | 3.76% | 3.91% | 2.62% | |||||||
Proceeds from repurchase of equity | 285 | 360 | 3,272 | |||||||
BB yield | -0.05% | -0.07% | -0.57% | |||||||
Debt | ||||||||||
Debt current | 1,968 | 12,067 | 21,710 | |||||||
Long-term debt | 11,226 | 8,438 | 10,268 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,442 | 2,335 | 2,361 | |||||||
Net debt | (8,422) | 5,472 | (15,476) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 44,814 | 27,098 | 35,465 | |||||||
CAPEX | (13,162) | (12,284) | (8,991) | |||||||
Cash from investing activities | (14,350) | (12,235) | (8,938) | |||||||
Cash from financing activities | (24,571) | (46,453) | (18,890) | |||||||
FCF | 33,727 | 74,768 | 80,923 | |||||||
Balance | ||||||||||
Cash | 24,882 | 30,028 | 46,636 | |||||||
Long term investments | (3,266) | (14,995) | 818 | |||||||
Excess cash | 10,484 | 5,074 | 39,086 | |||||||
Stockholders' equity | 197,318 | 211,897 | 193,723 | |||||||
Invested Capital | 204,338 | 196,435 | 160,022 | |||||||
ROIC | 25.76% | 52.06% | 50.71% | |||||||
ROCE | 29.59% | 50.46% | 44.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 16,808 | 16,764 | 16,785 | |||||||
Price | 37.20 21.17% | 30.70 -10.23% | 34.20 81.43% | |||||||
Market cap | 625,258 21.49% | 514,655 -10.35% | 574,047 81.90% | |||||||
EV | 616,836 | 520,127 | 558,571 | |||||||
EBITDA | 77,228 | 115,515 | 101,742 | |||||||
EV/EBITDA | 7.99 | 4.50 | 5.49 | |||||||
Interest | 457 | 104 | 103 | |||||||
Interest/NOPBT | 0.71% | 0.10% | 0.11% |