XAMSPREVA
Market cap48mUSD
Dec 24, Last price
4.80EUR
1D
1.05%
1Q
-2.04%
Jan 2017
-8.57%
IPO
-23.20%
Name
Value8 NV
Profile
Value8 N.V. is a private equity firm specializing in growth capital investments in small and medium-sized companies. The firm primarily invests in the food, healthcare, business and financial services, energy, safety and security, water and environment, leisure, luxury products and internet sectors. It typically invests in Western Europe, primarily in the Netherlands, Belgium and France. The firm considers investments in companies with an enterprise value between 5 million ($6.96 million) and 150 million ($208.87 million). The firm prefers to take a seat on the board of directors and seeks to exit the investment through a public listing. Value8 NV was founded in 2008 and is headquartered in Bussum, 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 | 3,285 -20.90% | 4,153 -0.26% | 4,164 457.43% | |||||||
Cost of revenue | 1,494 | 1,900 | 1,848 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,791 | 2,253 | 2,316 | |||||||
NOPBT Margin | 54.52% | 54.25% | 55.62% | |||||||
Operating Taxes | (129) | (181) | ||||||||
Tax Rate | ||||||||||
NOPAT | 1,791 | 2,382 | 2,497 | |||||||
Net income | 5,820 -329.95% | (2,531) -113.73% | 18,428 110.58% | |||||||
Dividends | (494) | (1,619) | (719) | |||||||
Dividend yield | 0.90% | 2.94% | 1.14% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 9,742 | 5,078 | 12,783 | |||||||
Long-term debt | 431 | 2,165 | 2,220 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (51,158) | (79,491) | (91,615) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (1,286) | (385) | 1,788 | |||||||
CAPEX | ||||||||||
Cash from investing activities | 4,612 | (14,119) | ||||||||
Cash from financing activities | (284) | (1,871) | 5,081 | |||||||
FCF | 722 | 3,614 | 6,040 | |||||||
Balance | ||||||||||
Cash | 32,996 | 33,752 | 50,608 | |||||||
Long term investments | 28,335 | 52,982 | 56,010 | |||||||
Excess cash | 61,167 | 86,526 | 106,410 | |||||||
Stockholders' equity | 10,097 | 46,322 | 71,451 | |||||||
Invested Capital | 97,018 | 52,817 | 39,647 | |||||||
ROIC | 2.39% | 5.15% | 6.65% | |||||||
ROCE | 1.67% | 2.27% | 2.08% | |||||||
EV | ||||||||||
Common stock shares outstanding | 9,604 | 9,713 | 9,730 | |||||||
Price | 5.70 0.71% | 5.66 -12.65% | 6.48 25.58% | |||||||
Market cap | 54,742 -0.43% | 54,976 -12.81% | 63,053 25.56% | |||||||
EV | 4,121 | (24,103) | (28,179) | |||||||
EBITDA | 1,913 | 2,352 | 2,372 | |||||||
EV/EBITDA | 2.15 | |||||||||
Interest | 305 | 498 | ||||||||
Interest/NOPBT | 13.54% | 21.50% |