MTAAVLS
Market cap113mUSD
Dec 23, Last price
10.15EUR
1D
0.50%
1Q
5.73%
Jan 2017
-36.28%
IPO
127.83%
Name
Valsoia SpA
Chart & Performance
Profile
Valsoia S.p.A. engages in the production, distribution, and marketing of mass consumption food products with a primary focus on health foods in Italy. It offers soya-based alternatives, drinks, ice creams, yogurts, desserts, biscuits, ready-meal dishes, cheeses, condiments, preserves and fruit products, and tomato purees and sauces, as well as dietary and nutritional products. The company sells its products under the Valsoia Bontà E Salute, Santa Rosa, Valsoia Integratori, Pomodorissimo, Weetabix, Oreo, Vitasoya, Diete.Tic, Piadina Loriana, and Naturattiva brands. The company was founded in 1990 and is headquartered in Bologna, Italy. Valsoia S.p.A. is a subsidiary of Finsalute 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 | 112,818 11.35% | 101,320 11.40% | 90,953 8.98% | |||||||
Cost of revenue | 89,136 | 78,514 | 67,300 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 23,682 | 22,806 | 23,653 | |||||||
NOPBT Margin | 20.99% | 22.51% | 26.01% | |||||||
Operating Taxes | 3,131 | 3,082 | 3,303 | |||||||
Tax Rate | 13.22% | 13.52% | 13.96% | |||||||
NOPAT | 20,551 | 19,724 | 20,350 | |||||||
Net income | 7,224 -9.42% | 7,976 8.30% | 7,365 -3.78% | |||||||
Dividends | (4,093) | (4,069) | (4,059) | |||||||
Dividend yield | 4.01% | 3.86% | 2.74% | |||||||
Proceeds from repurchase of equity | 3,853 | (6,158) | ||||||||
BB yield | -3.65% | 4.15% | ||||||||
Debt | ||||||||||
Debt current | 2,448 | 2,978 | 4,472 | |||||||
Long-term debt | 9,277 | 11,481 | 13,781 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 268 | 284 | 785 | |||||||
Net debt | (25,715) | (5,677) | (23,421) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 11,039 | 8,221 | 10,990 | |||||||
CAPEX | (6,193) | (2,424) | (1,729) | |||||||
Cash from investing activities | (5,644) | (21,187) | (2,008) | |||||||
Cash from financing activities | (7,132) | (8,572) | 1,488 | |||||||
FCF | 12,907 | 21,069 | 19,531 | |||||||
Balance | ||||||||||
Cash | 17,971 | 19,707 | 41,245 | |||||||
Long term investments | 19,468 | 429 | 429 | |||||||
Excess cash | 31,798 | 15,070 | 37,127 | |||||||
Stockholders' equity | 81,994 | 89,909 | 86,000 | |||||||
Invested Capital | 63,083 | 78,413 | 57,231 | |||||||
ROIC | 29.05% | 29.08% | 35.58% | |||||||
ROCE | 23.97% | 23.79% | 24.85% | |||||||
EV | ||||||||||
Common stock shares outstanding | 10,962 | 10,971 | 10,783 | |||||||
Price | 9.30 -3.33% | 9.62 -30.04% | 13.75 4.56% | |||||||
Market cap | 101,947 -3.40% | 105,538 -28.82% | 148,261 4.73% | |||||||
EV | 147,448 | 99,860 | 124,839 | |||||||
EBITDA | 26,535 | 25,499 | 26,131 | |||||||
EV/EBITDA | 5.56 | 3.92 | 4.78 | |||||||
Interest | 138 | 143 | 74 | |||||||
Interest/NOPBT | 0.58% | 0.63% | 0.31% |