MTAAEUK
Market cap19mUSD
Dec 23, Last price
0.82EUR
1D
4.46%
1Q
1.23%
Jan 2017
-21.53%
IPO
-99.37%
Name
Eukedos SpA
Chart & Performance
Profile
EuKedos S.p.A. provides managed and long-term care services in Italy. The company offers residential social care services to elderly, self-sufficient, or incapacitated adults. It manages healthcare and assistance residences with 1,345 beds in the North and Central Italy, primarily located in Lombardy, Piedmont, Abruzzo, Valle D'Aosta, and Emilia Romagna. EuKedos S.p.A. is based in Florence, 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 | 49,450 5.12% | 47,042 4.12% | 45,179 -3.85% | |||||||
Cost of revenue | 36,163 | 22,303 | 17,210 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 13,287 | 24,739 | 27,969 | |||||||
NOPBT Margin | 26.87% | 52.59% | 61.91% | |||||||
Operating Taxes | 724 | 577 | 811 | |||||||
Tax Rate | 5.45% | 2.33% | 2.90% | |||||||
NOPAT | 12,563 | 24,162 | 27,158 | |||||||
Net income | 556 25.51% | 443 -22.28% | 570 -129.69% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 8,223 | 6,405 | 4,790 | |||||||
Long-term debt | 184,158 | 198,814 | 194,064 | |||||||
Deferred revenue | (2,662) | (2,611) | ||||||||
Other long-term liabilities | 352 | 405 | 605 | |||||||
Net debt | 187,616 | 201,596 | 191,468 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,077 | 5,180 | 5,614 | |||||||
CAPEX | (6,489) | (4,153) | (306) | |||||||
Cash from investing activities | (8,921) | (4,153) | (306) | |||||||
Cash from financing activities | (2,447) | (4,791) | (562) | |||||||
FCF | 19,628 | 19,079 | 23,127 | |||||||
Balance | ||||||||||
Cash | 2,333 | 3,623 | 7,386 | |||||||
Long term investments | 2,432 | |||||||||
Excess cash | 2,292 | 1,271 | 5,127 | |||||||
Stockholders' equity | 29,915 | 29,835 | 29,386 | |||||||
Invested Capital | 131,122 | 136,719 | 129,838 | |||||||
ROIC | 9.38% | 18.13% | 20.96% | |||||||
ROCE | 9.76% | 17.59% | 20.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 22,742 | 22,742 | 22,742 | |||||||
Price | 0.93 -25.14% | 1.25 -30.64% | 1.80 60.27% | |||||||
Market cap | 21,195 -25.14% | 28,313 -30.64% | 40,821 60.27% | |||||||
EV | 208,811 | 229,909 | 232,289 | |||||||
EBITDA | 20,400 | 31,206 | 34,099 | |||||||
EV/EBITDA | 10.24 | 7.37 | 6.81 | |||||||
Interest | 4,015 | 3,386 | 3,209 | |||||||
Interest/NOPBT | 30.22% | 13.69% | 11.47% |