MTAAFILA
Market cap561mUSD
Dec 20, Last price
10.32EUR
1D
-3.37%
1Q
14.67%
Jan 2017
-20.62%
IPO
6.94%
Name
FILA Fabbrica Italiana Lapis d Affni SpA
Chart & Performance
Profile
F.I.L.A. - Fabbrica Italiana Lapis ed Affini S.p.A. produces and markets coloring, designing, modelling, writing, and painting objects worldwide. It provides pencils, crayons, modelling clays, chalks, oil colors, acrylics, watercolors, paints, and paper products for the fine arts, school, and leisure sectors. The company offers its products under the GIOTTO, DAS, LYRA, Canson, Maimeri, Daler-Rowney Lukas, Ticonderoga, Pacon, Strathmore, Princeton, and Arches brands. It sells its products through a distribution network of 35 commercial branches to wholesalers, office/school suppliers, mass-market retailers, distributors, and B2B operators, as well as online channels. The company was founded in 1920 and is headquartered in Pero, 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 | 779,183 1.55% | 767,281 16.96% | 655,992 7.59% | |||||||
Cost of revenue | 688,802 | 594,853 | 485,316 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 90,381 | 172,428 | 170,676 | |||||||
NOPBT Margin | 11.60% | 22.47% | 26.02% | |||||||
Operating Taxes | 30,684 | 8,347 | 15,031 | |||||||
Tax Rate | 33.95% | 4.84% | 8.81% | |||||||
NOPAT | 59,697 | 164,081 | 155,645 | |||||||
Net income | 170,648 575.27% | 25,271 -33.52% | 38,014 341.66% | |||||||
Dividends | (6,105) | (11,699) | (6,119) | |||||||
Dividend yield | 1.34% | 3.25% | 1.21% | |||||||
Proceeds from repurchase of equity | (9,167) | 55,792 | 42,645 | |||||||
BB yield | 2.01% | -15.49% | -8.42% | |||||||
Debt | ||||||||||
Debt current | 72,905 | 134,843 | 95,711 | |||||||
Long-term debt | 432,728 | 504,097 | 568,504 | |||||||
Deferred revenue | (195) | 153 | 206 | |||||||
Other long-term liabilities | 11,851 | 10,739 | 20,464 | |||||||
Net debt | 218,633 | 520,395 | 512,645 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 133,184 | 88,404 | 119,142 | |||||||
CAPEX | (28,174) | (16,747) | (8,716) | |||||||
Cash from investing activities | 20,539 | (20,443) | (20,567) | |||||||
Cash from financing activities | (148,709) | (90,401) | (77,346) | |||||||
FCF | 133,804 | 141,156 | 157,197 | |||||||
Balance | ||||||||||
Cash | 125,851 | 112,060 | 149,442 | |||||||
Long term investments | 161,149 | 6,485 | 2,128 | |||||||
Excess cash | 248,041 | 80,181 | 118,770 | |||||||
Stockholders' equity | 422,304 | 306,103 | 289,479 | |||||||
Invested Capital | 767,504 | 891,031 | 859,250 | |||||||
ROIC | 7.20% | 18.75% | 18.17% | |||||||
ROCE | 8.40% | 16.55% | 16.26% | |||||||
EV | ||||||||||
Common stock shares outstanding | 51,840 | 51,744 | 52,076 | |||||||
Price | 8.78 26.15% | 6.96 -28.40% | 9.72 6.00% | |||||||
Market cap | 455,152 26.38% | 360,138 -28.85% | 506,179 9.03% | |||||||
EV | 677,867 | 940,087 | 1,090,533 | |||||||
EBITDA | 132,300 | 214,676 | 211,465 | |||||||
EV/EBITDA | 5.12 | 4.38 | 5.16 | |||||||
Interest | 34,758 | 27,687 | 23,926 | |||||||
Interest/NOPBT | 38.46% | 16.06% | 14.02% |