OTCMPOAHF
Market cap11bUSD
Dec 23, Last price
35.52USD
1D
-5.27%
1Q
-22.93%
Jan 2017
-35.62%
Name
Porsche Automobil Holding SE
Chart & Performance
Profile
Porsche Automobil Holding SE, through its subsidiaries, operates as an automobile manufacturer worldwide. It operates through two segments, PSE and Intelligent Transport Systems. The company offers motorcycles, small cars, and luxury vehicles, as well as commercial vehicles, such as pick-ups, buses, and heavy trucks under the Volkswagen, Audi, SEAT, ŠKODA, Bentley, Bugatti, Lamborghini, Porsche, Ducati, Scania, and MAN brand names. It also develops software solutions for transport logistics, as well as traffic planning and management; and provides dealer and customer financing, leasing, banking, insurance, fleet management, and mobility services. Porsche has an agreement with ABB to develop a high-power charger for its electric vehicles in Japan. The company was formerly known as Dr. Ing. h.c. F. Porsche Aktiengesellschaft and changed its name to Porsche Automobil Holding SE in November 2007. Porsche Automobil Holding SE is headquartered in Stuttgart, 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 | 5,447,000 2,977.40% | 177,000 -96.18% | 4,636,000 4,273.58% | |||||||
Cost of revenue | 32,000 | 45,000 | 28,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,415,000 | 132,000 | 4,608,000 | |||||||
NOPBT Margin | 99.41% | 74.58% | 99.40% | |||||||
Operating Taxes | 48,000 | (56,000) | 3,000 | |||||||
Tax Rate | 0.89% | 0.07% | ||||||||
NOPAT | 5,367,000 | 188,000 | 4,605,000 | |||||||
Net income | 5,096,000 -7.21% | 5,492,000 20.28% | 4,566,000 74.08% | |||||||
Dividends | (783,000) | (783,000) | (676,000) | |||||||
Dividend yield | 5.52% | 4.99% | 2.65% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 108,000 | 3,941,000 | ||||||||
Long-term debt | 6,617,000 | 3,153,000 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 101,000 | 54,000 | 71,000 | |||||||
Net debt | (55,616,000) | (50,560,000) | (41,843,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,873,000 | 791,000 | 733,000 | |||||||
CAPEX | 7,489,000 | 3,000 | ||||||||
Cash from investing activities | (243,000) | (7,287,000) | (4,000) | |||||||
Cash from financing activities | (1,222,000) | 6,286,000 | (691,000) | |||||||
FCF | 5,947,000 | (392,000) | 4,638,000 | |||||||
Balance | ||||||||||
Cash | 1,015,000 | 446,000 | 642,000 | |||||||
Long term investments | 61,326,000 | 57,208,000 | 41,201,000 | |||||||
Excess cash | 62,068,650 | 57,645,150 | 41,611,200 | |||||||
Stockholders' equity | 50,442,000 | 46,533,000 | 40,526,000 | |||||||
Invested Capital | 11,709,000 | 12,021,000 | 1,742,000 | |||||||
ROIC | 45.23% | 2.73% | 418.58% | |||||||
ROCE | 8.69% | 0.22% | 10.87% | |||||||
EV | ||||||||||
Common stock shares outstanding | 306,250 | 306,250 | 306,250 | |||||||
Price | 46.32 -9.60% | 51.24 -38.59% | 83.44 47.94% | |||||||
Market cap | 14,185,500 -9.60% | 15,692,250 -38.59% | 25,553,500 47.94% | |||||||
EV | (41,430,500) | (34,867,750) | (13,075,500) | |||||||
EBITDA | 5,416,000 | 133,000 | 4,609,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 320,000 | 64,000 | 6,000 | |||||||
Interest/NOPBT | 5.91% | 48.48% | 0.13% |