MTAACRL
Market cap1.90bUSD
Dec 20, Last price
18.20EUR
1D
-0.44%
1Q
-2.15%
IPO
111.63%
Name
Carel Industries SpA
Chart & Performance
Profile
Carel Industries S.p.A., together with its subsidiaries, designs, manufactures, markets, and distributes control and humidification solutions for the commercial, industrial, and residential heating, ventilation, and air-conditioning (HVAC); and refrigeration markets in Europe, the Middle East, Africa, North America, South America, and the Asia Pacific. It offers programmable controllers, room and unit terminals, HVAC and refrigeration parametric controls, isothermal and adiabatic humidifiers, water treatment systems, IoT digital services, remote management and monitoring systems, connectivity products, sensors and protection devices, food retail products, electronic expansion valves and drivers, speed controllers and investors, obsolete products, and power solutions, as well as temperature, humidity, and pressure control solutions. The company also provides technical support, field, digital, and repair services, as well as spare parts. In addition, it offers system and unit control solutions. Carel Industries S.p.A. was founded in 1973 and is headquartered in Brugine, 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 | 650,247 18.45% | 548,971 28.81% | 426,198 27.63% | |||||||
Cost of revenue | 547,075 | 377,426 | 283,494 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 103,172 | 171,545 | 142,704 | |||||||
NOPBT Margin | 15.87% | 31.25% | 33.48% | |||||||
Operating Taxes | 18,732 | 18,603 | 11,967 | |||||||
Tax Rate | 18.16% | 10.84% | 8.39% | |||||||
NOPAT | 84,440 | 152,942 | 130,737 | |||||||
Net income | 70,942 14.19% | 62,124 26.63% | 49,059 39.72% | |||||||
Dividends | (17,999) | (14,995) | (11,988) | |||||||
Dividend yield | 0.72% | 0.62% | 0.44% | |||||||
Proceeds from repurchase of equity | 195,427 | |||||||||
BB yield | -7.80% | |||||||||
Debt | ||||||||||
Debt current | 40,087 | 76,245 | 65,205 | |||||||
Long-term debt | 179,122 | 112,139 | 119,790 | |||||||
Deferred revenue | 12,236 | |||||||||
Other long-term liabilities | 115,136 | 121,740 | 49,893 | |||||||
Net debt | 53,524 | 90,302 | 83,120 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 102,028 | 69,411 | 54,118 | |||||||
CAPEX | (20,940) | (26,799) | (18,643) | |||||||
Cash from investing activities | (197,005) | (79,664) | (41,783) | |||||||
Cash from financing activities | 153,527 | 6,214 | (18,984) | |||||||
FCF | 126,258 | 96,748 | 107,678 | |||||||
Balance | ||||||||||
Cash | 157,173 | 107,491 | 100,631 | |||||||
Long term investments | 8,512 | (9,409) | 1,244 | |||||||
Excess cash | 133,173 | 70,633 | 80,565 | |||||||
Stockholders' equity | 394,173 | 221,249 | 169,873 | |||||||
Invested Capital | 563,981 | 418,607 | 300,617 | |||||||
ROIC | 17.19% | 42.53% | 48.07% | |||||||
ROCE | 14.21% | 33.80% | 35.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 101,026 | 102,566 | 102,882 | |||||||
Price | 24.80 5.53% | 23.50 -11.65% | 26.60 38.69% | |||||||
Market cap | 2,505,445 3.95% | 2,410,303 -11.93% | 2,736,667 38.75% | |||||||
EV | 2,578,720 | 2,516,473 | 2,834,710 | |||||||
EBITDA | 135,895 | 195,923 | 163,546 | |||||||
EV/EBITDA | 18.98 | 12.84 | 17.33 | |||||||
Interest | 10,789 | 2,561 | 1,957 | |||||||
Interest/NOPBT | 10.46% | 1.49% | 1.37% |