MTAAPRT
Market cap221mUSD
Dec 23, Last price
4.31EUR
1D
2.13%
1Q
-25.04%
Jan 2017
-39.12%
Name
Esprinet SpA
Chart & Performance
Profile
Esprinet S.p.A., together with its subsidiaries, engages in the wholesale distribution of information technology (IT) and consumer electronics primarily in Italy, Spain, Portugal, and rest of Europe. The company distributes home, leisure, and office products, such as air conditioning, audio, DIY and gardening, electricity and lighting, gaming, mobility, navigation, networking, printing, sports and leisure, TV and home cinema, and video surveillance and access control products. It also offers bags, backpacks, and suitcases; drones; home appliances; mobile phones and landline phones; monitors; musical instruments and DJ mixers; notebooks and tablets; papers and consumables; and photo and video devices. In addition, the company provides toys; audio, cabling, furniture, office, stationary, storage, and rack and power products; workstations; PC components; peripherals; scanners; and video projection products and smart boards. Further, it offers auto-ID and POS, cloud, cyber security, software, unified communication and collaboration, and wiring products; 3D printers, pens, and accessories; measuring instruments; and servers and systems. The company serves IT resellers, including value-added and corporate resellers, system integrators, dealers, specialized resellers, and retailers and E-tailers. Esprinet S.p.A. is based in Vimercate, 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 | 3,985,162 -14.92% | 4,684,164 -0.14% | 4,690,947 4.44% | |||||||
Cost of revenue | 3,890,607 | 4,560,023 | 4,570,728 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 94,555 | 124,141 | 120,219 | |||||||
NOPBT Margin | 2.37% | 2.65% | 2.56% | |||||||
Operating Taxes | 6,769 | 15,549 | 16,694 | |||||||
Tax Rate | 7.16% | 12.53% | 13.89% | |||||||
NOPAT | 87,786 | 108,592 | 103,525 | |||||||
Net income | (11,875) -125.08% | 47,346 7.16% | 44,183 40.68% | |||||||
Dividends | (27,796) | (25,562) | (27,234) | |||||||
Dividend yield | 10.22% | 7.58% | 4.21% | |||||||
Proceeds from repurchase of equity | (19,859) | |||||||||
BB yield | 3.07% | |||||||||
Debt | ||||||||||
Debt current | 84,142 | 92,903 | 65,024 | |||||||
Long-term debt | 275,906 | 285,180 | 320,866 | |||||||
Deferred revenue | 565 | |||||||||
Other long-term liabilities | 30,596 | 8,528 | 9,384 | |||||||
Net debt | 99,052 | 203,550 | (105,581) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 168,036 | (251,407) | 21,652 | |||||||
CAPEX | (13,482) | (12,430) | (5,839) | |||||||
Cash from investing activities | (19,948) | (19,059) | (17,016) | |||||||
Cash from financing activities | (59,390) | (48,820) | (72,093) | |||||||
FCF | 212,405 | (159,383) | 94,591 | |||||||
Balance | ||||||||||
Cash | 260,996 | 172,185 | 491,471 | |||||||
Long term investments | 2,348 | |||||||||
Excess cash | 61,738 | 256,924 | ||||||||
Stockholders' equity | 380,740 | 469,893 | 450,564 | |||||||
Invested Capital | 585,266 | 650,757 | 393,076 | |||||||
ROIC | 14.20% | 20.81% | 29.36% | |||||||
ROCE | 14.21% | 18.60% | 18.08% | |||||||
EV | ||||||||||
Common stock shares outstanding | 49,435 | 50,078 | 50,155 | |||||||
Price | 5.50 -18.34% | 6.74 -47.79% | 12.90 19.67% | |||||||
Market cap | 271,892 -19.39% | 337,274 -47.87% | 646,996 18.11% | |||||||
EV | 370,944 | 540,824 | 541,415 | |||||||
EBITDA | 114,620 | 141,401 | 136,534 | |||||||
EV/EBITDA | 3.24 | 3.82 | 3.97 | |||||||
Interest | 20,861 | 6,228 | 5,429 | |||||||
Interest/NOPBT | 22.06% | 5.02% | 4.52% |