MTAASRS
Market cap1.59bUSD
Sep 06, Last price
1.60EUR
Name
Saras SpA
Chart & Performance
Profile
Saras S.p.A. engages in the oil refinery business in Italy and internationally. The company operates through Industrial & Marketing and Renewables segments. It also sells and distributes oil products, such as diesel, gasoline, diesel fuel for heating, liquefied petroleum gas, virgin naphtha, bunkering, and aviation fuel. In addition, the company generates and sells electricity through an integrated gasification combined cycle plant with a total installed capacity of 575 megawatts; and a wind farm with a total installed capacity of 171 megawatts. Further, it provides consultancy, engineering, and technological development services in the oil refining, petrochemical, chemical, and energy industry sectors. Additionally, the company owns and operates depots located in Arcola and Cartagena. Saras S.p.A. was founded in 1962 and is headquartered in Milan, 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 | 11,373,826 -27.91% | 15,777,146 84.25% | 8,562,944 65.18% | |||||||
Cost of revenue | 10,664,692 | 14,695,607 | 8,417,002 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 709,134 | 1,081,539 | 145,942 | |||||||
NOPBT Margin | 6.23% | 6.86% | 1.70% | |||||||
Operating Taxes | 106,972 | 472,254 | 22,874 | |||||||
Tax Rate | 15.08% | 43.66% | 15.67% | |||||||
NOPAT | 602,162 | 609,285 | 123,068 | |||||||
Net income | 313,937 -24.70% | 416,916 4,366.64% | 9,334 -103.39% | |||||||
Dividends | (180,690) | |||||||||
Dividend yield | 11.73% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 91,269 | 130,703 | 748,070 | |||||||
Long-term debt | 349,509 | 442,515 | 46,244 | |||||||
Deferred revenue | (1) | 1,148,960 | 2,258,135 | |||||||
Other long-term liabilities | 337,032 | (829,521) | (2,044,742) | |||||||
Net debt | (220,965) | (138,746) | 422,995 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 312,906 | 877,652 | 156,557 | |||||||
CAPEX | (226,280) | (124,546) | (111,196) | |||||||
Cash from investing activities | (86,401) | (119,381) | (13,307) | |||||||
Cash from financing activities | (370,741) | (380,598) | (349,746) | |||||||
FCF | 339,929 | 688,746 | 204,683 | |||||||
Balance | ||||||||||
Cash | 657,186 | 708,648 | 368,209 | |||||||
Long term investments | 4,557 | 3,316 | 3,110 | |||||||
Excess cash | 93,052 | |||||||||
Stockholders' equity | 1,658,486 | 1,629,290 | 803,052 | |||||||
Invested Capital | 1,993,407 | 1,706,979 | 1,650,028 | |||||||
ROIC | 32.55% | 36.30% | 7.18% | |||||||
ROCE | 33.93% | 63.22% | 8.82% | |||||||
EV | ||||||||||
Common stock shares outstanding | 951,000 | 951,000 | 947,539 | |||||||
Price | 1.62 40.99% | 1.15 108.61% | 0.55 -7.43% | |||||||
Market cap | 1,540,620 40.99% | 1,092,699 109.37% | 521,905 -6.86% | |||||||
EV | 1,319,655 | 953,953 | 944,900 | |||||||
EBITDA | 909,774 | 1,272,985 | 344,467 | |||||||
EV/EBITDA | 1.45 | 0.75 | 2.74 | |||||||
Interest | 45,852 | 31,786 | 19,755 | |||||||
Interest/NOPBT | 6.47% | 2.94% | 13.54% |