XBRUDECB
Market cap340mUSD
Dec 20, Last price
2.36EUR
1D
3.06%
1Q
-5.98%
Jan 2017
4.33%
Name
Deceuninck NV
Chart & Performance
Profile
Deceuninck NV engages in the design, manufacture, and recycling of multi-material window, door, and building solutions in Europe, North America, Turkey, and internationally. Its application offers PVC and aluminum windows and doors, as well as sliding doors; surface-mounted high-tech window ventilation systems; roofline and cladding products; and wall and ceiling claddings. The company was founded in 1937 and is based in Gits, 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 | 866,098 -11.09% | 974,104 16.23% | 838,099 30.51% | |||||||
Cost of revenue | 797,854 | 920,728 | 786,926 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 68,244 | 53,376 | 51,173 | |||||||
NOPBT Margin | 7.88% | 5.48% | 6.11% | |||||||
Operating Taxes | 3,958 | 8,727 | 2,503 | |||||||
Tax Rate | 5.80% | 16.35% | 4.89% | |||||||
NOPAT | 64,286 | 44,649 | 48,670 | |||||||
Net income | 9,484 58.60% | 5,980 -82.41% | 33,990 40.21% | |||||||
Dividends | (12,278) | (9,459) | (7,243) | |||||||
Dividend yield | 3.68% | 2.66% | 1.50% | |||||||
Proceeds from repurchase of equity | 73 | 13,756 | 2,395 | |||||||
BB yield | -0.02% | -3.87% | -0.50% | |||||||
Debt | ||||||||||
Debt current | 12,013 | 16,452 | 121,765 | |||||||
Long-term debt | 120,506 | 130,748 | 13,002 | |||||||
Deferred revenue | 1 | 11,417 | 6,378 | |||||||
Other long-term liabilities | 22,563 | 19,121 | 22,646 | |||||||
Net debt | 85,974 | 87,830 | 60,365 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 133,773 | 74,482 | 45,235 | |||||||
CAPEX | (56,082) | (48,443) | (43,557) | |||||||
Cash from investing activities | (62,003) | (47,829) | (42,090) | |||||||
Cash from financing activities | (66,593) | (24,854) | (24,672) | |||||||
FCF | 94,559 | (43,898) | 38,547 | |||||||
Balance | ||||||||||
Cash | 46,545 | 58,949 | 72,885 | |||||||
Long term investments | 421 | 1,517 | ||||||||
Excess cash | 3,240 | 10,665 | 32,497 | |||||||
Stockholders' equity | 325,356 | 229,169 | 168,781 | |||||||
Invested Capital | 451,446 | 466,951 | 377,414 | |||||||
ROIC | 14.00% | 10.58% | 13.36% | |||||||
ROCE | 14.82% | 10.95% | 12.44% | |||||||
EV | ||||||||||
Common stock shares outstanding | 146,225 | 145,108 | 143,789 | |||||||
Price | 2.28 -6.94% | 2.45 -27.08% | 3.36 74.09% | |||||||
Market cap | 333,393 -6.22% | 355,515 -26.41% | 483,131 75.12% | |||||||
EV | 432,853 | 455,849 | 549,680 | |||||||
EBITDA | 110,504 | 95,178 | 88,601 | |||||||
EV/EBITDA | 3.92 | 4.79 | 6.20 | |||||||
Interest | 9,013 | 7,136 | 7,594 | |||||||
Interest/NOPBT | 13.21% | 13.37% | 14.84% |