OTCMENGPF
Market cap355mUSD
Jul 03, Last price
1.17USD
Name
Nhoa SA
Chart & Performance
Profile
NHOA S.A. provides energy storage and e-mobility solutions. The company offers solar plus storage, utility-scale storage, and industrial microgrids. It also provides charging services and devices for electric and hybrid vehicles. The company offers energy house, power house, and hybrid house; and HyESS, a technology platform for the integration of energy storage system, renewable generation source, as well as conventional generators, as well as Atlante, an eStation that provides fast charging solution. The company was formerly known as ENGIE EPS S.A. and changed its name to NHOA S.A. in July 2021. NHOA S.A. is based in Paris, France. NHOA S.A. is a subsidiary of Taiwan Cement Corporation.
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 | 272,180 64.28% | 165,685 402.89% | 32,946 205.11% | |||||||
Cost of revenue | 308,130 | 162,612 | 28,206 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (35,950) | 3,073 | 4,740 | |||||||
NOPBT Margin | 1.85% | 14.39% | ||||||||
Operating Taxes | 4,647 | (1,971) | (11) | |||||||
Tax Rate | ||||||||||
NOPAT | (40,597) | 5,044 | 4,752 | |||||||
Net income | (42,463) -18.72% | (52,246) 90.61% | (27,409) 85.02% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 246,337 | 134,995 | ||||||||
BB yield | -377.51% | -40.72% | ||||||||
Debt | ||||||||||
Debt current | 122,662 | 50,474 | 38,823 | |||||||
Long-term debt | 40,609 | 35,016 | 42,641 | |||||||
Deferred revenue | 2,956 | 2,378 | ||||||||
Other long-term liabilities | 14,031 | 1,000 | 1 | |||||||
Net debt | (85,646) | 24,309 | (39,139) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (27,481) | (40,341) | (40,045) | |||||||
CAPEX | (85,010) | (42,534) | (22,645) | |||||||
Cash from investing activities | (100,538) | (42,535) | (29,074) | |||||||
Cash from financing activities | 319,534 | 7,452 | 187,998 | |||||||
FCF | (122,246) | (9,820) | (24,378) | |||||||
Balance | ||||||||||
Cash | 248,917 | 61,181 | 120,602 | |||||||
Long term investments | ||||||||||
Excess cash | 235,308 | 52,897 | 118,955 | |||||||
Stockholders' equity | (111,568) | (116,491) | (64,864) | |||||||
Invested Capital | 537,053 | 250,422 | 253,099 | |||||||
ROIC | 2.00% | 2.86% | ||||||||
ROCE | 2.29% | 2.52% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 108,755 | 35,540 | 19,251 | |||||||
Price | 0.60 -93.68% | 9.50 -44.83% | 17.22 31.95% | |||||||
Market cap | 65,253 -80.67% | 337,634 1.85% | 331,505 14.71% | |||||||
EV | (18,251) | 367,692 | 312,163 | |||||||
EBITDA | (24,809) | 10,095 | 9,939 | |||||||
EV/EBITDA | 0.74 | 36.42 | 31.41 | |||||||
Interest | 6,138 | 1,609 | 357 | |||||||
Interest/NOPBT | 52.36% | 7.54% |