XAMSKENDR
Market cap164mUSD
Dec 20, Last price
10.18EUR
1D
-0.59%
1Q
-14.17%
Jan 2017
-61.94%
Name
Kendrion NV
Chart & Performance
Profile
Kendrion N.V. develops, manufactures, and markets electromagnetic systems and components for industrial and automotive applications in Germany, rest of Europe, the Americas, Asia, and internationally. The company operates in two segments, Industrial and Automotive. It offers switching, linear, locking, holding, door, oscillating, elevator brake, rotary, and custom solenoids; and industrial control systems to optimize automatic processes. The company also provides electromagnetic brakes for industrial safety, fire protection, elevators, appliances, wind turbines and aircrafts; and microvalves for water cleaning. In addition, it offers electromagnetic components and solutions, as well as control units for use in active suspension systems, thermal management systems, fuel systems, acoustic vehicle alerting systems, sensor cleaning systems, transmission systems, and mobile hydraulics; and electronic systems and components for use in buses and trucks, as well as in construction and agricultural vehicles. The company was formerly known as Schuttersveld N.V. and changed its name to Kendrion N.V. in 2001. Kendrion N.V. was founded in 1859 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 518,500 -0.15% | 519,300 11.92% | 464,000 17.05% | |||||||
Cost of revenue | 491,000 | 318,000 | 282,300 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 27,500 | 201,300 | 181,700 | |||||||
NOPBT Margin | 5.30% | 38.76% | 39.16% | |||||||
Operating Taxes | 4,000 | 6,600 | 5,700 | |||||||
Tax Rate | 14.55% | 3.28% | 3.14% | |||||||
NOPAT | 23,500 | 194,700 | 176,000 | |||||||
Net income | 9,900 -121.38% | (46,300) -421.53% | 14,400 234.88% | |||||||
Dividends | (7,100) | (7,100) | (4,300) | |||||||
Dividend yield | 3.82% | 3.06% | 1.38% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 12,400 | 11,500 | 12,800 | |||||||
Long-term debt | 166,700 | 179,800 | 151,600 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 9,400 | 11,400 | 14,900 | |||||||
Net debt | 158,000 | 153,600 | 146,200 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 36,400 | 37,900 | 27,800 | |||||||
CAPEX | (23,900) | (37,700) | (30,000) | |||||||
Cash from investing activities | (29,600) | (37,900) | (48,800) | |||||||
Cash from financing activities | (27,800) | 22,100 | 23,900 | |||||||
FCF | 86,600 | 109,400 | 150,200 | |||||||
Balance | ||||||||||
Cash | 20,600 | 37,300 | 17,800 | |||||||
Long term investments | 500 | 400 | 400 | |||||||
Excess cash | 11,735 | |||||||||
Stockholders' equity | 134,700 | 138,400 | 179,100 | |||||||
Invested Capital | 347,000 | 340,665 | 379,600 | |||||||
ROIC | 6.83% | 54.06% | 49.76% | |||||||
ROCE | 7.51% | 54.42% | 45.73% | |||||||
EV | ||||||||||
Common stock shares outstanding | 15,384 | 14,965 | 14,819 | |||||||
Price | 12.08 -22.06% | 15.50 -26.37% | 21.05 26.81% | |||||||
Market cap | 185,839 -19.88% | 231,958 -25.64% | 311,940 27.27% | |||||||
EV | 343,839 | 385,558 | 458,140 | |||||||
EBITDA | 53,000 | 229,300 | 209,500 | |||||||
EV/EBITDA | 6.49 | 1.68 | 2.19 | |||||||
Interest | 8,600 | 4,900 | 3,600 | |||||||
Interest/NOPBT | 31.27% | 2.43% | 1.98% |