OTCM
TODGF
Market cap1.57bUSD
Dec 08, Last price
37.65
Name
Tod's SpA
Chart & Performance
Profile
TOD'S S.p.A., together with its subsidiaries, creates, produces, and distributes shoes, leather goods and accessories, and apparel in Italy, rest of Europe, the Americas, Greater China, and internationally. The company distributes its products through directly operated single-brand stores (DOS), online, franchised stores, and independent multi-brand stores under the TOD'S, HOGAN, FAY, and ROGER VIVIER brands. As of March 10, 2022, it operated through a distribution network of 318 DOS and 88 franchised stores. The company was founded in 1970 and is headquartered in Sant'Elpidio a Mare, Italy. TOD'S S.p.A. is a subsidiary of DI.VI. FINANZIARIA DI DIEGO DELLA VALLE & C. S.r.l.
Valuation
Title EUR in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 1,144,737 13.68% | 1,006,979 0.24% | |||||||
Cost of revenue | 596,787 | 552,636 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 547,950 | 454,343 | |||||||
NOPBT Margin | 47.87% | 45.12% | |||||||
Operating Taxes | 18,281 | 5,971 | |||||||
Tax Rate | 3.34% | 1.31% | |||||||
NOPAT | 529,669 | 448,372 | |||||||
Net income | 50,018 116.86% | 23,065 | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 199,687 | 183,097 | |||||||
Long-term debt | 1,020,565 | 1,019,946 | |||||||
Deferred revenue | 2 | 414,329 | |||||||
Other long-term liabilities | 37,886 | (369,366) | |||||||
Net debt | 1,134,065 | 1,028,402 | |||||||
Cash flow | |||||||||
Cash from operating activities | 132,980 | 129,333 | |||||||
CAPEX | (42,225) | (45,845) | |||||||
Cash from investing activities | (54,799) | (44,426) | |||||||
Cash from financing activities | (170,719) | (143,718) | |||||||
FCF | 393,062 | 485,971 | |||||||
Balance | |||||||||
Cash | 84,817 | 167,709 | |||||||
Long term investments | 1,370 | 6,932 | |||||||
Excess cash | 28,950 | 124,292 | |||||||
Stockholders' equity | 674,039 | 605,942 | |||||||
Invested Capital | 1,797,325 | 1,667,384 | |||||||
ROIC | 30.58% | 25.95% | |||||||
ROCE | 29.62% | 25.13% | |||||||
EV | |||||||||
Common stock shares outstanding | 33,094 | 33,094 | |||||||
Price | 34.14 12.75% | 30.28 -38.56% | |||||||
Market cap | 1,129,813 12.75% | 1,002,072 -38.56% | |||||||
EV | 2,263,878 | 2,030,474 | |||||||
EBITDA | 705,914 | 594,746 | |||||||
EV/EBITDA | 3.21 | 3.41 | |||||||
Interest | 23,079 | 19,848 | |||||||
Interest/NOPBT | 4.21% | 4.37% |