OTCM
BNTGY
Market cap9.32bUSD
Apr 15, Last price
12.80USD
1D
0.16%
1Q
10.54%
Jan 2017
15.32%
IPO
-6.02%
Name
Brenntag SE
Chart & Performance
Profile
Brenntag SE purchases and supplies various industrial and specialty chemicals, and ingredients in Europe, the Middle East, Africa, North America, Latin America, the Asia Pacific, and internationally. The company operates through the divisions Brenntag Essentials and Brenntag Specialties. It provides value-added services, such as just-in-time delivery, product mixing, blending, repackaging, inventory management, and drum return handling, as well as technical and laboratory services for specialty chemicals. The company serves customers in various end-market industries, including nutrition, pharma, personal care, water treatment, and lubricants; and home, industrial, and institutional markets, as well as coatings and constructions, polymers, and rubber industries. Brenntag SE was founded in 1874 and is based in Essen, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 16,237,400 -3.44% | 16,815,100 -13.45% | 19,429,300 35.09% | |||||||
Cost of revenue | 12,873,100 | 13,378,500 | 15,617,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,364,300 | 3,436,600 | 3,811,400 | |||||||
NOPBT Margin | 20.72% | 20.44% | 19.62% | |||||||
Operating Taxes | 198,900 | 281,700 | 332,400 | |||||||
Tax Rate | 5.91% | 8.20% | 8.72% | |||||||
NOPAT | 3,165,400 | 3,154,900 | 3,479,000 | |||||||
Net income | 536,200 -25.00% | 714,900 -19.38% | 886,800 97.81% | |||||||
Dividends | (303,200) | (304,700) | (224,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (250,100) | (496,200) | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 861,300 | 278,400 | 339,200 | |||||||
Long-term debt | 3,131,900 | 2,569,500 | 3,023,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 554,400 | 542,000 | 471,800 | |||||||
Net debt | 3,229,900 | 2,231,600 | 2,269,700 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 906,600 | 1,663,900 | 956,700 | |||||||
CAPEX | (342,200) | (321,100) | (267,200) | |||||||
Cash from investing activities | (749,000) | (558,300) | (401,400) | |||||||
Cash from financing activities | 23,000 | (1,553,800) | (225,800) | |||||||
FCF | 2,449,300 | 6,380,900 | (61,800) | |||||||
Balance | ||||||||||
Cash | 763,300 | 576,900 | 1,046,100 | |||||||
Long term investments | 39,400 | 46,400 | ||||||||
Excess cash | 121,035 | |||||||||
Stockholders' equity | 3,855,500 | 3,604,500 | 3,311,300 | |||||||
Invested Capital | 8,692,300 | 7,296,800 | 7,863,165 | |||||||
ROIC | 39.59% | 41.62% | 46.99% | |||||||
ROCE | 37.17% | 45.25% | 46.17% | |||||||
EV | ||||||||||
Common stock shares outstanding | 144,700 | 151,100 | 154,500 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 3,808,400 | 3,824,600 | 4,217,800 | |||||||
EV/EBITDA | ||||||||||
Interest | 145,400 | 115,300 | 101,100 | |||||||
Interest/NOPBT | 4.32% | 3.36% | 2.65% |