XASESVT
Market cap27mUSD
Dec 20, Last price
10.84USD
1D
5.14%
1Q
-9.67%
Jan 2017
7.65%
Name
Servotronics Inc
Chart & Performance
Profile
Servotronics, Inc. designs, manufactures, and markets control components and consumer products in the United States and internationally. It operates in two segments, Advanced Technology Group (ATG) and Consumer Products Group (CPG). The ATG segment provides servo-control components to the commercial aerospace, aircraft, and government related industries; and medical and industrial markets. This segment's principal components include torque motors, electromagnetic actuators, hydraulic and pneumatic valves, and related devices that convert an electrical current into a mechanical force or movement, and other products. It also offers metallic seals of various cross-sectional configurations to close tolerances from standard and special alloy steels. This segment markets and sells its products to the United States Government, government prime contractors, government subcontractors, commercial manufacturers, and end-users. The CPG segment provides cutlery products, including steak, carving, bread, butcher, and paring knives for household use, as well as for use in restaurants, institutions, and the private industry; fixed and folding knives for hunting, fishing, and camping; and machetes, bayonets, axes, strap cutters, and other tools primarily for military and rescue/first-responder use, as well as for commercial markets. It also offers various specialty tools, putty knives, linoleum sheet cutters, field knives, scalpels, and micro-spatulas; and plastic and metal fabrication, as well as engineering, design, and OEM/white-label manufacturing services to customers in the consumer and commercial industries. This segment markets its products through its sales resources and independent manufacturers' representatives to big box, hardware, supermarket, variety, department, discount, gift, drug, outdoor, and sporting stores, as well as through electronic commerce. The company was incorporated in 1959 and is headquartered in Elma, New York.
Valuation
Title USD 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 | 43,629 -0.44% | 43,821 8.05% | 40,558 -18.63% | |||||||
Cost of revenue | 35,824 | 37,877 | 34,570 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,805 | 5,944 | 5,988 | |||||||
NOPBT Margin | 17.89% | 13.56% | 14.76% | |||||||
Operating Taxes | 1,098 | (570) | (43) | |||||||
Tax Rate | 14.07% | |||||||||
NOPAT | 6,707 | 6,514 | 6,031 | |||||||
Net income | (10,787) 409.54% | (2,117) -152.21% | 4,055 3,955.00% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (81) | |||||||||
BB yield | 0.26% | |||||||||
Debt | ||||||||||
Debt current | 2,103 | 501 | 276 | |||||||
Long-term debt | 501 | 5,250 | ||||||||
Deferred revenue | (1,148) | |||||||||
Other long-term liabilities | 4,165 | 2,939 | 5,729 | |||||||
Net debt | 2,008 | (3,002) | (4,020) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (6,638) | 264 | 4,591 | |||||||
CAPEX | (689) | (1,319) | (267) | |||||||
Cash from investing activities | 1,469 | (1,281) | 3 | |||||||
Cash from financing activities | 1,602 | (4,525) | (983) | |||||||
FCF | 10,142 | 7,016 | 10,777 | |||||||
Balance | ||||||||||
Cash | 95 | 4,004 | 9,546 | |||||||
Long term investments | ||||||||||
Excess cash | 1,813 | 7,518 | ||||||||
Stockholders' equity | 11,034 | 21,927 | 22,473 | |||||||
Invested Capital | 30,762 | 36,739 | 37,454 | |||||||
ROIC | 19.87% | 17.56% | 15.28% | |||||||
ROCE | 25.37% | 15.01% | 12.98% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,470 | 2,422 | 2,418 | |||||||
Price | 12.50 18.37% | 10.56 -16.72% | 12.68 49.35% | |||||||
Market cap | 30,875 20.72% | 25,576 -16.58% | 30,660 50.66% | |||||||
EV | 32,883 | 22,574 | 26,640 | |||||||
EBITDA | 8,888 | 7,161 | 7,356 | |||||||
EV/EBITDA | 3.70 | 3.15 | 3.62 | |||||||
Interest | 336 | 240 | 187 | |||||||
Interest/NOPBT | 4.30% | 4.04% | 3.12% |