XAMS
APAM
Market cap1.93bUSD
Apr 09, Last price
24.40EUR
Name
Aperam SA
Chart & Performance
Profile
Aperam S.A., together with its subsidiaries, engages in the production and sale of stainless and specialty steel products worldwide. It operates through three segments: Stainless & Electrical Steel; Services & Solutions; and Alloys & Specialties. The company offers range of stainless steel products, including grain oriented and non-grain oriented electrical steel products, and specialty alloys. It is also involved in the distribution of its products; and the provision of transformation services that include value added and customized steel solutions. In addition, the company designs, produces, and transforms various specialty alloys and other specific stainless steels in forms, such as bars, semis, cold-rolled strips, wire and wire rods, and plates in a range on grades. It serves customers in aerospace, automotive, catering, construction, household appliances, electrical engineering, industrial processes, medical, and oil and gas industries. The company distributes its products through a network of service centers, transformation facilities, and sales offices. Aperam S.A. was incorporated in 2010 and is headquartered in Luxembourg City, Luxembourg.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 6,255,000 -5.11% | 6,592,000 -19.18% | 8,156,000 59.86% | |||||||
Cost of revenue | 6,346,000 | 7,307,000 | ||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,255,000 | 246,000 | 849,000 | |||||||
NOPBT Margin | 100.00% | 3.73% | 10.41% | |||||||
Operating Taxes | (154,000) | (87,000) | 126,000 | |||||||
Tax Rate | 14.84% | |||||||||
NOPAT | 6,409,000 | 333,000 | 723,000 | |||||||
Net income | 231,000 13.79% | 203,000 -67.52% | 625,000 -35.43% | |||||||
Dividends | (145,000) | (144,000) | (150,000) | |||||||
Dividend yield | 7.90% | 6.02% | 6.75% | |||||||
Proceeds from repurchase of equity | (194,000) | |||||||||
BB yield | 8.72% | |||||||||
Debt | ||||||||||
Debt current | 360,000 | 258,000 | ||||||||
Long-term debt | 674,000 | 764,000 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 729,000 | 224,000 | 208,000 | |||||||
Net debt | (216,000) | 567,000 | 547,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 280,000 | 471,000 | 642,000 | |||||||
CAPEX | (152,000) | (250,000) | (296,000) | |||||||
Cash from investing activities | (155,000) | (303,000) | (297,000) | |||||||
Cash from financing activities | (336,000) | (152,000) | (419,000) | |||||||
FCF | 6,888,000 | 281,000 | 347,000 | |||||||
Balance | ||||||||||
Cash | 216,000 | 443,000 | 457,000 | |||||||
Long term investments | 24,000 | 18,000 | ||||||||
Excess cash | 137,400 | 67,200 | ||||||||
Stockholders' equity | 12,000 | 2,639,000 | 3,168,000 | |||||||
Invested Capital | 4,095,000 | 4,470,600 | 4,402,800 | |||||||
ROIC | 149.65% | 7.51% | 17.56% | |||||||
ROCE | 149.82% | 5.21% | 18.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 72,808 | 72,776 | 75,403 | |||||||
Price | 25.22 -23.30% | 32.88 11.50% | 29.49 -38.10% | |||||||
Market cap | 1,836,218 -23.26% | 2,392,875 7.61% | 2,223,634 -41.33% | |||||||
EV | 1,632,218 | 2,967,875 | 3,352,634 | |||||||
EBITDA | 6,484,000 | 450,000 | 1,035,000 | |||||||
EV/EBITDA | 0.25 | 6.60 | 3.24 | |||||||
Interest | 43,000 | 22,000 | ||||||||
Interest/NOPBT | 17.48% | 2.59% |