MTAASTMMI
Market cap22bUSD
Dec 20, Last price
23.68EUR
1D
0.59%
1Q
-4.78%
Jan 2017
119.26%
Name
STMicroelectronics NV
Chart & Performance
Profile
Stabilus S.A., together with its subsidiaries, manufactures and sells gas springs and dampers, and electric tailgate opening and closing equipment in Europe and internationally. The company offers non-locking, locking, and swivel chair gas springs; motion and vibration dampers; and electric motor drives and CAD-configurators, as well as services and spare parts. Its products are used in automotive, furniture, swivel chair, medical and rehabilitation technology, RV and motorhome, transportation and traffic, agricultural and construction machinery, other commercial vehicle, and machine construction applications, as well as other applications, including leisure, house and building technology, sales and cooling counters, kiosks, and automotive overrun brakes. The company was formerly known as Servus HoldCo S.à r.l. and changed its name to Stabilus S.A. in May 2014. Stabilus S.A. was founded in 1934 and is based in Luxembourg.
Valuation
Title USD 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 | 17,286,000 7.18% | 16,128,000 26.39% | 12,761,000 24.88% | |||||||
Cost of revenue | 12,749,000 | 11,710,000 | 10,427,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,537,000 | 4,418,000 | 2,334,000 | |||||||
NOPBT Margin | 26.25% | 27.39% | 18.29% | |||||||
Operating Taxes | 415,000 | 517,000 | 307,000 | |||||||
Tax Rate | 9.15% | 11.70% | 13.15% | |||||||
NOPAT | 4,122,000 | 3,901,000 | 2,027,000 | |||||||
Net income | 4,211,000 6.34% | 3,960,000 98.00% | 2,000,000 188.18% | |||||||
Dividends | (223,000) | (212,000) | (205,000) | |||||||
Dividend yield | 0.52% | 0.70% | 0.51% | |||||||
Proceeds from repurchase of equity | (346,000) | (346,000) | 303,000 | |||||||
BB yield | 0.81% | 1.15% | -0.75% | |||||||
Debt | ||||||||||
Debt current | 275,000 | 885,000 | 143,000 | |||||||
Long-term debt | 3,144,000 | 1,880,000 | 2,594,000 | |||||||
Deferred revenue | 25,000 | 73,000 | 564,000 | |||||||
Other long-term liabilities | 894,000 | 918,000 | 864,000 | |||||||
Net debt | (2,717,000) | (1,891,000) | (850,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,992,000 | 5,579,000 | 3,462,000 | |||||||
CAPEX | (4,439,000) | (3,528,000) | (2,274,000) | |||||||
Cash from investing activities | (5,714,000) | (4,979,000) | (1,865,000) | |||||||
Cash from financing activities | (267,000) | (556,000) | (1,369,000) | |||||||
FCF | 1,677,000 | 595,000 | 411,000 | |||||||
Balance | ||||||||||
Cash | 6,083,000 | 4,587,000 | 3,522,000 | |||||||
Long term investments | 53,000 | 69,000 | 65,000 | |||||||
Excess cash | 5,271,700 | 3,849,600 | 2,948,950 | |||||||
Stockholders' equity | 14,363,000 | 11,489,000 | 7,498,000 | |||||||
Invested Capital | 15,672,300 | 13,054,400 | 10,468,050 | |||||||
ROIC | 28.70% | 33.17% | 21.11% | |||||||
ROCE | 21.61% | 25.92% | 17.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 944,198 | 912,270 | 923,755 | |||||||
Price | 45.21 36.96% | 33.01 -24.57% | 43.76 43.24% | |||||||
Market cap | 42,687,181 41.75% | 30,114,048 -25.50% | 40,423,539 43.87% | |||||||
EV | 40,093,181 | 28,287,048 | 39,637,539 | |||||||
EBITDA | 6,098,000 | 5,698,000 | 3,683,000 | |||||||
EV/EBITDA | 6.57 | 4.96 | 10.76 | |||||||
Interest | 55,000 | 38,000 | 44,000 | |||||||
Interest/NOPBT | 1.21% | 0.86% | 1.89% |