OTCM
EKNPF
Market cap147mUSD
Mar 06, Last price
4.05
Name
Ekinops SA
Chart & Performance
Profile
EKINOPS S.A. provides telecommunications solutions for telecom operators and businesses in France and internationally. The company offers Ekinops360, an optical transport and OTN switch solution; OneAccess, which provides physical and virtualized access platforms for enterprise and edge networks; and Compose that supports service providers in making their networks software-defined with various software management tools and services. It also provides optical transport, voice and data access, and software-defined services. The company was founded in 2003 and is based in Lannion, France.
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 | 117,669 -8.85% | 129,097 1.16% | 127,617 23.22% | |||||||
Cost of revenue | 83,696 | 110,059 | 124,472 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 33,973 | 19,038 | 3,145 | |||||||
NOPBT Margin | 28.87% | 14.75% | 2.46% | |||||||
Operating Taxes | 700 | (265) | (6,640) | |||||||
Tax Rate | 2.06% | |||||||||
NOPAT | 33,273 | 19,303 | 9,785 | |||||||
Net income | (6,951) -291.59% | 3,628 -69.82% | 12,022 132.62% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 420 | 1,269 | ||||||||
BB yield | -0.26% | -0.57% | ||||||||
Debt | ||||||||||
Debt current | 9,817 | 10,962 | 12,420 | |||||||
Long-term debt | 33,769 | 29,508 | 15,948 | |||||||
Deferred revenue | 1,477 | 1,167 | 721 | |||||||
Other long-term liabilities | 5,739 | 3,998 | 9,984 | |||||||
Net debt | (2,781) | (6,709) | (23,448) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 20,779 | 13,529 | 9,171 | |||||||
CAPEX | (9,919) | (8,032) | (7,173) | |||||||
Cash from investing activities | (9,980) | (8,189) | (7,408) | |||||||
Cash from financing activities | (11,616) | 2,508 | (7,959) | |||||||
FCF | 26,219 | 12,516 | (3,996) | |||||||
Balance | ||||||||||
Cash | 46,367 | 47,177 | 39,355 | |||||||
Long term investments | 2 | 12,461 | ||||||||
Excess cash | 40,484 | 40,724 | 45,435 | |||||||
Stockholders' equity | 6,546 | 17,029 | (428) | |||||||
Invested Capital | 144,172 | 141,038 | 145,374 | |||||||
ROIC | 23.33% | 13.48% | 6.61% | |||||||
ROCE | 22.52% | 12.03% | 2.17% | |||||||
EV | ||||||||||
Common stock shares outstanding | 26,961 | 27,100 | 26,700 | |||||||
Price | 3.72 -36.52% | 5.86 -30.24% | 8.40 8.53% | |||||||
Market cap | 100,296 -36.84% | 158,805 -29.19% | 224,278 9.72% | |||||||
EV | 97,515 | 152,096 | 200,830 | |||||||
EBITDA | 49,568 | 31,227 | 14,224 | |||||||
EV/EBITDA | 1.97 | 4.87 | 14.12 | |||||||
Interest | 1,509 | 1,020 | 552 | |||||||
Interest/NOPBT | 4.44% | 5.36% | 17.55% |