MTAAINDB
Market cap122mUSD
Dec 23, Last price
21.40EUR
1D
-2.73%
1Q
-1.83%
IPO
-15.42%
Name
Indel B SpA
Chart & Performance
Profile
Indel B S.p.A. manufactures and supplies cooling and refrigeration system worldwide. It offers mobile coolers and vehicle air conditioning systems for minibuses and industrial vehicles, as well as for special vehicles, such as ambulances, mobile clinics, civil protection vehicles, medicines transporting vehicles, and trams and trains; and refrigeration systems for the transport of foodstuffs at controlled temperatures. The company also engages in the production and marketing of a range of minibars equipped with the advanced technologies, as well as technological accessories, such as safes, electronic locks, and LED televisions for hotels and cruise ships. In addition, it is involved in the production of built-in or transportable coolers for sail and motorboats and yachts, as well as for leisure vehicles, such as cars, campers, caravans, and recreational vehicles. Further, it offers cooling appliances for wine market. The company was founded in 1967 and is based in Sant'Agata Feltria, Italy. Indel B S.p.A. is a subsidiary of Amp.Fin S.R.L.
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 | 221,157 -0.99% | 223,373 20.21% | 185,814 49.51% | |||||||
Cost of revenue | 200,383 | 197,993 | 159,755 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 20,774 | 25,380 | 26,059 | |||||||
NOPBT Margin | 9.39% | 11.36% | 14.02% | |||||||
Operating Taxes | 4,316 | 5,339 | 7,060 | |||||||
Tax Rate | 20.78% | 21.04% | 27.09% | |||||||
NOPAT | 16,458 | 20,041 | 18,999 | |||||||
Net income | 10,435 -13.39% | 12,048 -50.31% | 24,247 291.84% | |||||||
Dividends | (4,514) | (5,658) | (2,971) | |||||||
Dividend yield | 3.33% | 4.33% | 1.94% | |||||||
Proceeds from repurchase of equity | (553) | (843) | (479) | |||||||
BB yield | 0.41% | 0.65% | 0.31% | |||||||
Debt | ||||||||||
Debt current | 26,503 | 21,645 | 17,378 | |||||||
Long-term debt | 18,517 | 27,761 | 23,322 | |||||||
Deferred revenue | 3,658 | |||||||||
Other long-term liabilities | 9,175 | 4,515 | 141 | |||||||
Net debt | (2,930) | 10,794 | 2,667 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 33,415 | (5,311) | 5,565 | |||||||
CAPEX | (8,600) | (5,231) | (10,116) | |||||||
Cash from investing activities | (7,254) | (3,257) | (10,571) | |||||||
Cash from financing activities | (8,998) | 2,009 | (14,050) | |||||||
FCF | 27,817 | (11,748) | 1,849 | |||||||
Balance | ||||||||||
Cash | 34,379 | 17,322 | 24,187 | |||||||
Long term investments | 13,571 | 21,290 | 13,846 | |||||||
Excess cash | 36,892 | 27,443 | 28,742 | |||||||
Stockholders' equity | 103,768 | 109,401 | 113,198 | |||||||
Invested Capital | 141,339 | 142,168 | 120,141 | |||||||
ROIC | 11.61% | 15.28% | 17.79% | |||||||
ROCE | 11.66% | 14.65% | 17.04% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,641 | 5,206 | 5,700 | |||||||
Price | 24.00 -4.38% | 25.10 -6.34% | 26.80 18.06% | |||||||
Market cap | 135,373 3.60% | 130,671 -14.46% | 152,760 17.28% | |||||||
EV | 132,914 | 141,795 | 155,596 | |||||||
EBITDA | 26,285 | 31,437 | 31,791 | |||||||
EV/EBITDA | 5.06 | 4.51 | 4.89 | |||||||
Interest | 975 | 564 | 904 | |||||||
Interest/NOPBT | 4.69% | 2.22% | 3.47% |