XBRUBELYS
Market cap23mUSD
Dec 20, Last price
0.62EUR
1D
0.82%
1Q
-29.71%
IPO
-95.08%
Name
Belysse Group NV
Chart & Performance
Profile
Balta Group NV produces and sells textile floor coverings in Europe, North America, and internationally. It operates through Residential PA and Commercial segments. The Residential PA segment designs, manufactures, and distributes broadloom carpets and tiles to major retailers and wholesalers under the Balta Broadloom and ITC brands. The Commercial segment designs, manufactures, and distributes modular carpet tiles primarily for offices and public projects under the modulyss, and Bentley brands; and broadloom carpets for the hospitality sector under the arc edition brand to architects, designers, contractors, and distributors. The company was founded in 1964 and is headquartered in Sint-Baafs-Vijve, Belgium.
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 | 300,918 -10.82% | 337,430 21.90% | 276,814 -50.73% | |||||||
Cost of revenue | 217,313 | 184,941 | 136,397 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 83,605 | 152,489 | 140,417 | |||||||
NOPBT Margin | 27.78% | 45.19% | 50.73% | |||||||
Operating Taxes | 3,386 | 9,010 | 8,173 | |||||||
Tax Rate | 4.05% | 5.91% | 5.82% | |||||||
NOPAT | 80,219 | 143,479 | 132,244 | |||||||
Net income | (11,095) -16.50% | (13,287) -19.60% | (16,526) 31.32% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 144,078 | 17,243 | 67,107 | |||||||
Long-term debt | 80,200 | 280,629 | 328,461 | |||||||
Deferred revenue | 1 | 2,326 | 2,787 | |||||||
Other long-term liabilities | 2,387 | (25,578) | 2 | |||||||
Net debt | 187,879 | 258,786 | 343,637 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 31,053 | 27,880 | 20,180 | |||||||
CAPEX | (10,458) | (11,906) | (11,041) | |||||||
Cash from investing activities | (11,790) | 151,794 | (10,969) | |||||||
Cash from financing activities | (21,457) | (189,402) | (42,679) | |||||||
FCF | 99,291 | 290,123 | 186,555 | |||||||
Balance | ||||||||||
Cash | 35,812 | 38,488 | 51,394 | |||||||
Long term investments | 587 | 598 | 537 | |||||||
Excess cash | 21,353 | 22,214 | 38,090 | |||||||
Stockholders' equity | 12,060 | 61,742 | 237,810 | |||||||
Invested Capital | 248,742 | 258,334 | 402,123 | |||||||
ROIC | 31.64% | 43.45% | 28.31% | |||||||
ROCE | 31.36% | 53.15% | 31.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 35,943 | 35,943 | 35,943 | |||||||
Price | 0.72 -36.84% | 1.14 -61.36% | 2.95 34.09% | |||||||
Market cap | 25,879 -36.84% | 40,975 -61.36% | 106,032 34.09% | |||||||
EV | 213,758 | 333,771 | 657,148 | |||||||
EBITDA | 103,495 | 171,177 | 157,560 | |||||||
EV/EBITDA | 2.07 | 1.95 | 4.17 | |||||||
Interest | 18,902 | 19,374 | 27,179 | |||||||
Interest/NOPBT | 22.61% | 12.71% | 19.36% |