OTCMKNLPF
Market cap1.08bUSD
, Last price
0.00
Name
Kinepolis Group NV
Chart & Performance
Profile
Kinepolis Group NV operates cinema complexes in Belgium, the Netherlands, France, Spain, Luxembourg, Switzerland, Poland, Canada, and the United States. The company sells cinema tickets, as well as events and vouchers to companies and publicity campaigns in the cinema; and beverages and snacks in the cinemas, as well as offers the self-service shop and other in-theatre sales concepts. It is also involved in international and domestic movie distribution, event organization, screen advertising, and property ownership and leasing activities; and the provision of technological services to third parties. The company has a portfolio of 108 cinema complexes, including 49 own complexes comprising 1,097 screens and approximately 200,000 seats. Kinepolis Group NV was incorporated in 1976 and is based in Brussels, Belgium.
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 | 605,475 21.12% | 499,908 87.66% | 266,393 51.12% | |||||||
Cost of revenue | 503,403 | 439,259 | 299,486 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 102,072 | 60,649 | (33,093) | |||||||
NOPBT Margin | 16.86% | 12.13% | ||||||||
Operating Taxes | 19,697 | 10,159 | (9,401) | |||||||
Tax Rate | 19.30% | 16.75% | ||||||||
NOPAT | 82,375 | 50,490 | (23,692) | |||||||
Net income | 56,064 103.52% | 27,547 -208.46% | (25,399) -63.13% | |||||||
Dividends | (7,016) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (8,729) | 1,045 | 2,422 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 130,504 | 63,374 | 107,865 | |||||||
Long-term debt | 1,064,478 | 798,568 | 832,765 | |||||||
Deferred revenue | 4,293 | 4,663 | ||||||||
Other long-term liabilities | 19,169 | 334,717 | 353,801 | |||||||
Net debt | 1,093,601 | 773,041 | 841,550 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 154,448 | 119,694 | 73,340 | |||||||
CAPEX | (33,716) | (27,757) | (17,054) | |||||||
Cash from investing activities | (41,562) | (33,337) | (16,071) | |||||||
Cash from financing activities | (78,896) | (94,391) | (16,249) | |||||||
FCF | 109,855 | 93,489 | 667 | |||||||
Balance | ||||||||||
Cash | 101,381 | 67,751 | 75,295 | |||||||
Long term investments | 21,150 | 23,785 | ||||||||
Excess cash | 71,107 | 63,906 | 85,760 | |||||||
Stockholders' equity | 215,739 | 177,491 | 140,992 | |||||||
Invested Capital | 979,301 | 960,632 | 983,491 | |||||||
ROIC | 8.49% | 5.19% | ||||||||
ROCE | 9.72% | 5.32% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 27,618 | 27,268 | 26,900 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 185,079 | 142,612 | 47,938 | |||||||
EV/EBITDA | ||||||||||
Interest | 32,999 | 30,935 | 29,186 | |||||||
Interest/NOPBT | 32.33% | 51.01% |