OTCM
RNKGF
Market cap5.43bUSD
Apr 14, Last price
54.70USD
1D
4.69%
IPO
102.59%
Name
RENK Group AG
Chart & Performance
P/E
90.33
P/S
4.22
EPS
0.53
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
1.14b
+23.23%
Net income
53m
+65.05%
CFO
169m
+121.42%
Profile
RENK Group AG develops, produces, and sells mission-critical drive solutions across diverse civil and military end markets. Its product portfolio includes gear units, transmissions, power-packs, hybrid propulsion systems, suspension systems, slide bearings, couplings and clutches, and test systems. The company was founded by Johann Julius Renk in 1873 and is headquartered in Augsburg, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | |||||
Revenues | 1,140,504 23.23% | 925,500 9.01% | 848,967 21.69% | ||
Cost of revenue | 1,048,485 | 856,450 | 785,213 | ||
Unusual Expense (Income) | |||||
NOPBT | 92,019 | 69,050 | 63,754 | ||
NOPBT Margin | 8.07% | 7.46% | 7.51% | ||
Operating Taxes | 39,937 | 14,260 | (1,366) | ||
Tax Rate | 43.40% | 20.65% | |||
NOPAT | 52,082 | 54,790 | 65,120 | ||
Net income | 53,323 65.05% | 32,307 100.44% | 16,118 -1,935.76% | ||
Dividends | (30,000) | ||||
Dividend yield | 1.64% | ||||
Proceeds from repurchase of equity | 3,003 | 1,946 | |||
BB yield | -0.16% | ||||
| Debt | |||||
Debt current | 6,271 | 18,588 | 17,713 | ||
Long-term debt | 541,776 | 535,970 | 617,694 | ||
Deferred revenue | 39,032 | 72,792 | |||
Other long-term liabilities | 20,505 | 133,824 | 17,411 | ||
Net debt | 383,741 | 449,350 | 450,433 | ||
| Cash flow | |||||
Cash from operating activities | 168,630 | 76,160 | 87,903 | ||
CAPEX | (30,883) | (28,050) | (25,983) | ||
Cash from investing activities | (23,725) | (57,201) | (28,894) | ||
Cash from financing activities | (88,973) | (80,018) | 55 | ||
FCF | 43,846 | 34,326 | 30,646 | ||
| Balance | |||||
Cash | 164,306 | 102,216 | 158,678 | ||
Long term investments | 2,992 | 26,296 | |||
Excess cash | 107,281 | 58,933 | 142,526 | ||
Stockholders' equity | 446,667 | 180,109 | 15,912 | ||
Invested Capital | 932,358 | 1,024,881 | 1,020,311 | ||
ROIC | 5.32% | 5.36% | 6.45% | ||
ROCE | 8.24% | 6.06% | 5.53% | ||
| EV | |||||
Common stock shares outstanding | 100,100 | 100,000 | 100,000 | ||
Price | 18.33 | ||||
Market cap | 1,834,833 | ||||
EV | 2,224,327 | ||||
EBITDA | 169,052 | 146,018 | 159,904 | ||
EV/EBITDA | 13.16 | ||||
Interest | 35,837 | 39,889 | |||
Interest/NOPBT | 51.90% | 62.57% | |||