OTCMVNPKF
Market cap22mUSD
Dec 27, Last price
0.43USD
1D
-6.09%
1Q
-22.20%
IPO
-93.77%
Name
Verde Agritech Ltd
Chart & Performance
Profile
Verde Agritech Plc, an agricultural technology company, produces and sells fertilizers in Brazil and internationally. The company offers multi-nutrient potassium fertilizer under the K Forte, BAKS, and Super Greensand brand names. It holds 100% interests in the Cerrado Verde project, which is the source of potassium silicate rock, a glauconitic siltstone material located in the western Alto Paranaiba region of Minas Gerais State, Brazil. The company was formerly known as Verde Potash PLC and changed its name to Verde Agritech Plc in June 2016. Verde Agritech Plc was founded in 2005 and is headquartered in Belo Horizonte, Brazil.
Valuation
Title CAD 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 | 37,863 -52.83% | 80,271 189.69% | 27,709 202.27% | |||||||
Cost of revenue | 37,796 | 56,897 | 22,854 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 67 | 23,374 | 4,855 | |||||||
NOPBT Margin | 0.18% | 29.12% | 17.52% | |||||||
Operating Taxes | (2,591) | 2,619 | 931 | |||||||
Tax Rate | 11.20% | 19.18% | ||||||||
NOPAT | 2,658 | 20,755 | 3,924 | |||||||
Net income | (5,979) -133.58% | 17,804 405.51% | 3,522 540.36% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 41 | 1,194 | 901 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 35,639 | 18,218 | 2,506 | |||||||
Long-term debt | 10,619 | 20,420 | 3,079 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 147 | 2,599 | ||||||||
Net debt | 37,181 | 37,475 | 4,051 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,619 | 11,469 | (1,677) | |||||||
CAPEX | (2,985) | (42,300) | (2,607) | |||||||
Cash from investing activities | (4,022) | (42,021) | (2,552) | |||||||
Cash from financing activities | 5,017 | 30,030 | 3,669 | |||||||
FCF | 8,253 | (31,798) | (3,995) | |||||||
Balance | ||||||||||
Cash | 6,975 | 1,163 | 1,534 | |||||||
Long term investments | 2,102 | |||||||||
Excess cash | 7,184 | 149 | ||||||||
Stockholders' equity | (4,356) | (1,511) | (22,575) | |||||||
Invested Capital | 96,211 | 87,020 | 56,541 | |||||||
ROIC | 2.90% | 28.91% | 7.12% | |||||||
ROCE | 0.07% | 27.34% | 14.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 52,641 | 53,042 | 52,016 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 3,486 | 24,132 | 5,238 | |||||||
EV/EBITDA | ||||||||||
Interest | 6,836 | 3,242 | 457 | |||||||
Interest/NOPBT | 10,202.99% | 13.87% | 9.41% |