XAMSSIFG
Market cap366mUSD
Dec 20, Last price
11.76EUR
1D
0.00%
1Q
-19.01%
Jan 2017
-24.01%
IPO
-16.86%
Name
Sif Holding NV
Chart & Performance
Profile
Sif Holding N.V. manufactures and sells tubular steel foundations for offshore wind farms and metal structures, for the offshore industry in the Netherlands and internationally. The company operates through three segments: Wind, Marshalling, and Other. It engages in the production and delivery of monopiles, parts of metal structures, pipes, pipe structures, and components, as well as cans and cones, transition pieces, pin piles, jacket legs, and pile sleeves. The company rents logistical area and facilities; and delivers logistical services to the offshore wind industry. It serves energy companies, developers, and fabricators, as well as engineering, procurement, construction, and installation contractors. Sif Holding N.V. was founded in 1948 and is headquartered in Roermond, 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 | 454,299 21.29% | 374,543 -11.36% | 422,541 25.97% | |||||||
Cost of revenue | 385,969 | 312,056 | 360,490 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 68,330 | 62,487 | 62,051 | |||||||
NOPBT Margin | 15.04% | 16.68% | 14.69% | |||||||
Operating Taxes | 2,434 | 2,670 | 3,208 | |||||||
Tax Rate | 3.56% | 4.27% | 5.17% | |||||||
NOPAT | 65,896 | 59,817 | 58,843 | |||||||
Net income | 10,863 50.52% | 7,217 -37.73% | 11,590 59.40% | |||||||
Dividends | (4,851) | (3,060) | ||||||||
Dividend yield | 1.59% | 0.95% | ||||||||
Proceeds from repurchase of equity | 99,092 | |||||||||
BB yield | -34.16% | |||||||||
Debt | ||||||||||
Debt current | 9,015 | 8,392 | 5,110 | |||||||
Long-term debt | 234,690 | 206,404 | 206,256 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 74,719 | 1,278 | 1,823 | |||||||
Net debt | 112,227 | 124,373 | 137,625 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 106,483 | 50,360 | 91,230 | |||||||
CAPEX | (168,803) | (20,283) | (10,926) | |||||||
Cash from investing activities | (169,858) | (20,283) | (11,493) | |||||||
Cash from financing activities | 104,932 | (13,446) | (9,181) | |||||||
FCF | (112,373) | 54,978 | (1,236) | |||||||
Balance | ||||||||||
Cash | 131,389 | 89,832 | 73,201 | |||||||
Long term investments | 89 | 591 | 540 | |||||||
Excess cash | 108,763 | 71,696 | 52,614 | |||||||
Stockholders' equity | 197,303 | 104,705 | 102,038 | |||||||
Invested Capital | 344,785 | 136,970 | 155,117 | |||||||
ROIC | 27.36% | 40.96% | 39.44% | |||||||
ROCE | 15.07% | 29.85% | 29.87% | |||||||
EV | ||||||||||
Common stock shares outstanding | 27,787 | 26,329 | 26,329 | |||||||
Price | 10.44 -10.00% | 11.60 -5.23% | 12.24 -26.00% | |||||||
Market cap | 290,101 -5.01% | 305,416 -5.23% | 322,267 -26.00% | |||||||
EV | 453,807 | 430,911 | 460,713 | |||||||
EBITDA | 91,227 | 86,713 | 83,764 | |||||||
EV/EBITDA | 4.97 | 4.97 | 5.50 | |||||||
Interest | 3,287 | 1,287 | 1,620 | |||||||
Interest/NOPBT | 4.81% | 2.06% | 2.61% |