OTCMCOVTY
Market cap11bUSD
Dec 23, Last price
30.14USD
1D
1.76%
1Q
-1.58%
Jan 2017
-13.14%
IPO
-11.07%
Name
Covestro AG
Chart & Performance
Profile
Covestro AG supplies high-tech polymer materials and related application solutions. It operates in two segments, Performance Materials, and Solutions & Specialties. The Performance Materials segment develops, produces, and supplies high-performance materials, such as polyurethanes and polycarbonates, and base chemicals, which include diphenylmethane diisocyanate (MDI), toluylene diisocyanate, long-chain polyols, and polycarbonate resins for use in furniture and wood processing, construction, automotive, and transportation industries, as well as roof structures, insulation for buildings and refrigerators, mattresses, car seats, and other applications. The Solutions & Specialties segment comprises a range of polymer products, including precursors for coatings and adhesives, polycarbonates, MDI specialties and polyols, specialty films, elastomers, and thermoplastic polyurethanes that are used in automotive and transportation, electrical, electronics and household appliances, construction, and healthcare industries, as well as composite resins for wind turbine, rotor blades, laptop cases, and floodlights. The company markets its products through trading houses and distributors. It operates in Europe, the Middle East, Africa, Latin America, the United States, Canada, and the People's Republic of China. The company was founded in 1863 and is headquartered in Leverkusen, Germany.
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 | 14,377,000 -19.99% | 17,968,000 12.98% | 15,903,000 48.54% | |||||||
Cost of revenue | 14,294,000 | 17,722,000 | 13,679,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 83,000 | 246,000 | 2,224,000 | |||||||
NOPBT Margin | 0.58% | 1.37% | 13.98% | |||||||
Operating Taxes | 275,000 | 411,000 | 566,000 | |||||||
Tax Rate | 331.33% | 167.07% | 25.45% | |||||||
NOPAT | (192,000) | (165,000) | 1,658,000 | |||||||
Net income | (198,000) -29.54% | (281,000) -117.39% | 1,616,000 252.07% | |||||||
Dividends | (3,000) | (648,000) | (251,000) | |||||||
Dividend yield | 0.03% | 9.29% | 2.40% | |||||||
Proceeds from repurchase of equity | (49,000) | (142,000) | 2,000 | |||||||
BB yield | 0.49% | 2.03% | -0.02% | |||||||
Debt | ||||||||||
Debt current | 651,000 | 289,000 | 180,000 | |||||||
Long-term debt | 3,482,000 | 4,113,000 | 3,109,000 | |||||||
Deferred revenue | 20,000 | 16,000 | 12,000 | |||||||
Other long-term liabilities | 706,000 | 713,000 | 1,543,000 | |||||||
Net debt | 3,247,000 | 2,936,000 | 2,433,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 997,000 | 970,000 | 2,193,000 | |||||||
CAPEX | (765,000) | (832,000) | (764,000) | |||||||
Cash from investing activities | (925,000) | (477,000) | (1,995,000) | |||||||
Cash from financing activities | (639,000) | 64,000 | (965,000) | |||||||
FCF | 2,407,000 | (2,471,000) | 255,000 | |||||||
Balance | ||||||||||
Cash | 625,000 | 1,198,000 | 714,000 | |||||||
Long term investments | 261,000 | 268,000 | 142,000 | |||||||
Excess cash | 167,150 | 567,600 | 60,850 | |||||||
Stockholders' equity | 2,878,000 | 3,334,000 | 3,835,000 | |||||||
Invested Capital | 10,566,850 | 10,695,400 | 11,486,150 | |||||||
ROIC | 15.58% | |||||||||
ROCE | 0.76% | 2.13% | 18.77% | |||||||
EV | ||||||||||
Common stock shares outstanding | 189,262 | 190,933 | 193,165 | |||||||
Price | 52.88 44.68% | 36.55 -32.56% | 54.20 7.37% | |||||||
Market cap | 10,008,185 43.41% | 6,978,617 -33.34% | 10,469,565 12.16% | |||||||
EV | 13,283,185 | 9,950,617 | 12,968,565 | |||||||
EBITDA | 956,000 | 1,596,000 | 3,047,000 | |||||||
EV/EBITDA | 13.89 | 6.23 | 4.26 | |||||||
Interest | 169,000 | 166,000 | 94,000 | |||||||
Interest/NOPBT | 203.61% | 67.48% | 4.23% |