MTAATES
Market cap41mUSD
Dec 23, Last price
0.07EUR
1D
-2.33%
1Q
-9.34%
Jan 2017
-87.70%
IPO
-88.04%
Name
Tesmec SpA
Chart & Performance
Profile
Tesmec S.p.A. designs, produces, and markets products and solutions for the construction, maintenance, and streamlining of infrastructures relating to the transmission of electrical power, data, and material transport in Italy, rest of Europe, the Middle East, Africa, North and Central America, and BRIC and other countries. It operates through Energy, Trencher, and Rail segments. The company offers stringing solutions, such as digital stringing machines, continuous linear puller, full electric machines, tower erection, OPGW installation and safety on crossing, essential machines, reels, ropes, and joints, drum elevators, and reel winders, stringing blocks, pivoting array blocks and head boards, bicycles and trolleys, aluminum structures, overhead tools and accessories, and underground machines, drum elevators and trailers, accessories. It also provides energy automation products comprising protection and control systems; remote control devices; service telecommunications, such as teleprotection and powerline carrier for high voltage grids, and line traps and line matching units for PLC; and smart metering tools. In addition, the company offers rocksaw, chainsaw, and bucket wheel trenchers; surface miners; detection and mapping solutions; mechanical laying solutions; and trenchers with integrated vacuum systems. Further, it provides catenary installation solutions, catenary and track maintenance vehicles, diagnostic solutions and systems, snow removal solutions, and wiring units for railway. Tesmec S.p.A. was founded in 1951 and is headquartered in Grassobbio, 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 | 251,917 15.93% | 217,298 20.39% | 180,491 3.76% | |||||||
Cost of revenue | 217,239 | 129,812 | 94,443 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 34,678 | 87,486 | 86,048 | |||||||
NOPBT Margin | 13.77% | 40.26% | 47.67% | |||||||
Operating Taxes | (1,895) | 3,696 | 1,493 | |||||||
Tax Rate | 4.22% | 1.74% | ||||||||
NOPAT | 36,573 | 83,790 | 84,555 | |||||||
Net income | (2,969) -137.76% | 7,862 557.91% | 1,195 -117.55% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 113,209 | 87,366 | 65,704 | |||||||
Long-term debt | 161,103 | 133,200 | 146,668 | |||||||
Deferred revenue | 45,197 | (7,212) | ||||||||
Other long-term liabilities | 4,110 | (41,239) | 12,079 | |||||||
Net debt | 213,901 | 163,912 | 154,092 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,496 | 24,951 | 9,081 | |||||||
CAPEX | (24,602) | (33,151) | (35,265) | |||||||
Cash from investing activities | (44,306) | (35,351) | (28,695) | |||||||
Cash from financing activities | 37,978 | 10,644 | (1,084) | |||||||
FCF | (12,147) | 88,069 | 75,305 | |||||||
Balance | ||||||||||
Cash | 53,751 | 51,058 | 50,293 | |||||||
Long term investments | 6,660 | 5,596 | 7,987 | |||||||
Excess cash | 47,815 | 45,789 | 49,255 | |||||||
Stockholders' equity | 41,370 | 54,365 | 55,873 | |||||||
Invested Capital | 276,049 | 231,011 | 210,984 | |||||||
ROIC | 14.43% | 37.91% | 39.78% | |||||||
ROCE | 10.66% | 30.81% | 32.23% | |||||||
EV | ||||||||||
Common stock shares outstanding | 601,748 | 601,748 | 601,748 | |||||||
Price | 0.12 -15.83% | 0.14 31.03% | 0.11 33.42% | |||||||
Market cap | 71,006 -15.83% | 84,365 31.03% | 64,387 33.42% | |||||||
EV | 287,450 | 250,800 | 218,554 | |||||||
EBITDA | 51,213 | 109,571 | 108,495 | |||||||
EV/EBITDA | 5.61 | 2.29 | 2.01 | |||||||
Interest | 12,076 | 6,643 | 4,586 | |||||||
Interest/NOPBT | 34.82% | 7.59% | 5.33% |