OTCMHALFF
Market cap10bUSD
Dec 23, Last price
117.59USD
1D
-2.58%
1Q
-10.07%
Name
HAL Trust
Chart & Performance
Profile
HAL Trust, together with its subsidiaries, engages in the building materials, construction, office furniture, staffing, shipping, orthopedic devices, media, and other businesses in Europe, the United States, Canada, Asia, and internationally. The company produces composite panels for facade cladding, as well as laboratory furniture; supplies timber products and building materials; manufactures panels for various interior surfaces, such as kitchens and retail furniture; and distributes liquefied natural gas. In addition, it provides furniture and fit out services for office, education, healthcare, and retail environments under the Ahrend, Gispen, and Presikhaaf brands; manufactures and sells orthopedic and other medical aids; provides temporary staffing agency services to oil and gas, marine, and offshore wind industries; and publishes the Dutch financial newspaper, Het Financieele Dagblad, as well as operates BNR Nieuwsradio, a radio station. Further, the company offers business process outsourcing and factoring services for the Dutch health care sector; horticultural communication products and services to growers, garden centers, and retailers; develops and produces identification and timing equipment for sports events under the MYLAPS brand; and sells hearing aids. Additionally, it engages in online retail and distribution of computer gaming equipment and accessories; development and rental of retail centers, multi-family properties, and office buildings; and provision of financial assets, such as marketable securities and cash-equivalent instruments. The company operates storage terminals; and a network of specialized care centers and various fitting locations; and 31 gas tankers. HAL Trust was founded in 1873 and is based in Willemstad, CuraƧao.
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 | 12,987,700 29.68% | 10,015,300 36.94% | 7,313,500 37.62% | |||||||
Cost of revenue | 8,776,800 | 6,859,800 | 4,579,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,210,900 | 3,155,500 | 2,734,400 | |||||||
NOPBT Margin | 32.42% | 31.51% | 37.39% | |||||||
Operating Taxes | 194,200 | 185,300 | 164,800 | |||||||
Tax Rate | 4.61% | 5.87% | 6.03% | |||||||
NOPAT | 4,016,700 | 2,970,200 | 2,569,600 | |||||||
Net income | 1,000,500 54.68% | 646,800 -84.85% | 4,270,200 585.65% | |||||||
Dividends | (221,500) | (247,100) | (200,500) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (2,600) | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,660,900 | 2,219,800 | 937,600 | |||||||
Long-term debt | 4,295,500 | 5,196,500 | 4,938,800 | |||||||
Deferred revenue | 18,000 | 14,300 | ||||||||
Other long-term liabilities | 1,113,700 | 424,500 | 300,500 | |||||||
Net debt | (3,493,500) | 1,653,600 | (818,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,414,700 | 1,438,800 | 1,488,300 | |||||||
CAPEX | (1,158,600) | (933,800) | (823,300) | |||||||
Cash from investing activities | 31,000 | (2,034,100) | (749,900) | |||||||
Cash from financing activities | (1,844,600) | 395,200 | (73,500) | |||||||
FCF | 4,598,100 | 384,700 | 4,239,300 | |||||||
Balance | ||||||||||
Cash | 4,767,300 | 5,690,300 | 6,693,700 | |||||||
Long term investments | 4,682,600 | 72,400 | 700 | |||||||
Excess cash | 8,800,515 | 5,261,935 | 6,328,725 | |||||||
Stockholders' equity | 15,872,000 | 15,237,800 | 14,806,200 | |||||||
Invested Capital | 13,024,285 | 16,388,365 | 13,380,975 | |||||||
ROIC | 27.31% | 19.95% | 21.91% | |||||||
ROCE | 19.29% | 14.12% | 13.51% | |||||||
EV | ||||||||||
Common stock shares outstanding | 89,543 | 89,917 | 90,087 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 5,245,600 | 4,795,000 | 3,477,100 | |||||||
EV/EBITDA | ||||||||||
Interest | 262,600 | 199,100 | 163,500 | |||||||
Interest/NOPBT | 6.24% | 6.31% | 5.98% |