XAMSCTAC
Market cap44mUSD
Dec 20, Last price
3.00EUR
1D
5.26%
1Q
4.53%
Jan 2017
-2.96%
Name
Ctac NV
Chart & Performance
Profile
Ctac N.V. provides business and cloud integration services primarily in the Netherlands and Belgium. The company offers cloud, programme and change management, agile consultancy, application management, license management, service desk and coordination management, implementation, and consultancy and advice services. It also provides various solutions for cloud infrastructure, SAP S/4HANA, workplace, cyber security, unified commerce, integration, data management, data and analytics, customer experience, and innovation. In addition, the company offers SAP data warehouse, security assessment, fiori, s/4 move and hana, ECC, business warehouse, analytics, and EVM; data sync manager, ometa, binder dam, winshuttle, winshuttle evolve, inriver pim, ETIM extension for inriver pim, mendix, and XV Retail; Fit4 Real Estate, omni customer loyalty, private cloud, pricing and promotion engine, and floating basket; and Microsoft azure public cloud, teams, route365 cooker session, sharepoint, and 365. It primarily serves retail, wholesale, manufacturing, real estate, and cross industries. The company was founded in 1992 and is headquartered in s-Hertogenbosch, the Netherlands.
Valuation
Title EUR 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 | 127,230 8.12% | 117,672 10.57% | 106,424 21.90% | |||||||
Cost of revenue | 122,524 | 87,399 | 77,675 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,706 | 30,273 | 28,749 | |||||||
NOPBT Margin | 3.70% | 25.73% | 27.01% | |||||||
Operating Taxes | 2,466 | 1,356 | 1,332 | |||||||
Tax Rate | 52.40% | 4.48% | 4.63% | |||||||
NOPAT | 2,240 | 28,917 | 27,417 | |||||||
Net income | 951 -79.89% | 4,728 6.13% | 4,455 -4.01% | |||||||
Dividends | (818) | (309) | (746) | |||||||
Dividend yield | 1.76% | 0.67% | 1.26% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,686 | 3,758 | 3,873 | |||||||
Long-term debt | 16,082 | 18,541 | 20,880 | |||||||
Deferred revenue | 412 | |||||||||
Other long-term liabilities | 346 | 1,054 | 1,490 | |||||||
Net debt | 11,056 | 14,682 | 14,949 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,690 | 6,142 | 9,542 | |||||||
CAPEX | (1,269) | (817) | (838) | |||||||
Cash from investing activities | (1,818) | (2,683) | (4,332) | |||||||
Cash from financing activities | (7,999) | (6,424) | (5,358) | |||||||
FCF | 24,910 | 6,947 | 27,406 | |||||||
Balance | ||||||||||
Cash | 8,312 | 6,239 | 9,404 | |||||||
Long term investments | 400 | 1,378 | 400 | |||||||
Excess cash | 2,350 | 1,733 | 4,483 | |||||||
Stockholders' equity | 4,347 | 24,205 | 20,090 | |||||||
Invested Capital | 37,066 | 36,997 | 33,590 | |||||||
ROIC | 6.05% | 81.93% | 90.64% | |||||||
ROCE | 11.58% | 75.03% | 72.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 14,077 | 13,809 | 13,912 | |||||||
Price | 3.30 -1.49% | 3.35 -21.18% | 4.25 48.60% | |||||||
Market cap | 46,453 0.42% | 46,260 -21.76% | 59,125 52.68% | |||||||
EV | 57,509 | 62,113 | 75,185 | |||||||
EBITDA | 9,922 | 35,665 | 34,336 | |||||||
EV/EBITDA | 5.80 | 1.74 | 2.19 | |||||||
Interest | 473 | 475 | 451 | |||||||
Interest/NOPBT | 10.05% | 1.57% | 1.57% |