XAMSBOLS
Market cap296mUSD
Aug 30, Last price
18.00EUR
Name
Lucas Bols Amsterdam BV
Chart & Performance
Profile
Lucas Bols N.V. produces, bottles, markets, distributes, and sells cocktail and spirits. The company offers a range of spirits products, including liqueurs, genever, gin, and vodka under the Bols, Galliano, PassoĆ£, Bokma, Bols Genevers, Coebergh, Damrak, Hartevelt, Henkes, Hoppe, KLM houses, Nuvo, Pallini, Pisang Ambon, Tequila Partida, Vaccari, Wynand Fockink, and Zwarte Kip brands. It operates in approximately 110 countries worldwide. Lucas Bols N.V. was formerly known as Lucas Bols Holding B.V. The company was founded in 1575 and is headquartered in Amsterdam, the Netherlands.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 96,624 -3.97% | 100,614 9.33% | 92,030 60.57% | |||||||
Cost of revenue | 72,114 | 74,523 | 62,084 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 24,510 | 26,091 | 29,946 | |||||||
NOPBT Margin | 25.37% | 25.93% | 32.54% | |||||||
Operating Taxes | 1,934 | 4,120 | 5,682 | |||||||
Tax Rate | 7.89% | 15.79% | 18.97% | |||||||
NOPAT | 22,576 | 21,971 | 24,264 | |||||||
Net income | 7,039 -143.35% | (16,238) -237.95% | 11,771 -237.54% | |||||||
Dividends | (1,946) | (3,144) | ||||||||
Dividend yield | 0.86% | 1.86% | ||||||||
Proceeds from repurchase of equity | 20,000 | 28,341 | ||||||||
BB yield | -8.87% | -19.93% | ||||||||
Debt | ||||||||||
Debt current | 11,421 | 10,716 | 8,098 | |||||||
Long-term debt | 77,744 | 71,790 | 85,778 | |||||||
Deferred revenue | 5,483 | 4,762 | 5,408 | |||||||
Other long-term liabilities | 347 | 129 | 2,439 | |||||||
Net debt | 55,677 | 62,360 | 57,521 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,297 | 4,164 | 12,428 | |||||||
CAPEX | (6,661) | (300) | (147) | |||||||
Cash from investing activities | (6,788) | 3,773 | (8,911) | |||||||
Cash from financing activities | 12,124 | (14,750) | 14,971 | |||||||
FCF | 18,902 | 14,837 | 20,208 | |||||||
Balance | ||||||||||
Cash | 31,687 | 18,086 | 25,750 | |||||||
Long term investments | 1,801 | 2,060 | 10,605 | |||||||
Excess cash | 28,657 | 15,115 | 31,754 | |||||||
Stockholders' equity | 52,681 | 48,795 | 67,739 | |||||||
Invested Capital | 285,729 | 273,908 | 288,780 | |||||||
ROIC | 8.07% | 7.81% | 8.57% | |||||||
ROCE | 6.73% | 7.67% | 8.07% | |||||||
EV | ||||||||||
Common stock shares outstanding | 15,031 | 14,973 | 13,238 | |||||||
Price | 15.00 32.74% | 11.30 5.21% | 10.74 -2.36% | |||||||
Market cap | 225,459 33.26% | 169,192 19.00% | 142,179 3.59% | |||||||
EV | 281,136 | 231,552 | 199,700 | |||||||
EBITDA | 26,095 | 27,744 | 31,817 | |||||||
EV/EBITDA | 10.77 | 8.35 | 6.28 | |||||||
Interest | 4,571 | 361 | 5,185 | |||||||
Interest/NOPBT | 18.65% | 1.38% | 17.31% |