XBRUFOU
Market cap7mUSD
Dec 17, Last price
1.27EUR
1D
-7.97%
1Q
-15.89%
Jan 2017
-36.50%
Name
Fountain SA
Chart & Performance
Profile
Fountain S.A. engages in the sale, rental, and provision of machines for cold and hot drinks made from freeze-dried or grain products in Europe. It provides coffee machines, water fountains, and cartridge machines for businesses. The company offers its products through independent distributors. Fountain S.A. was founded in 1972 and is headquartered in Braine-l'Alleud, 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 | 29,037 18.02% | 24,603 20.38% | 20,438 12.25% | |||||||
Cost of revenue | 11,618 | 20,059 | 7,654 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 17,419 | 4,544 | 12,784 | |||||||
NOPBT Margin | 59.99% | 18.47% | 62.55% | |||||||
Operating Taxes | (349) | 624 | (14) | |||||||
Tax Rate | 13.73% | |||||||||
NOPAT | 17,768 | 3,920 | 12,798 | |||||||
Net income | 1,083 -250.00% | (722) -63.48% | (1,977) 177.28% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,676 | 5,713 | 3,830 | |||||||
Long-term debt | 6,859 | 3,787 | 6,124 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 734 | 3,191 | (3,186) | |||||||
Net debt | 9,663 | 7,839 | 7,532 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,601 | 1,826 | (50) | |||||||
CAPEX | (571) | (1,725) | (418) | |||||||
Cash from investing activities | (615) | (3,749) | (487) | |||||||
Cash from financing activities | (2,757) | 1,059 | 161 | |||||||
FCF | 18,094 | 3,629 | 12,510 | |||||||
Balance | ||||||||||
Cash | 706 | 1,477 | 2,242 | |||||||
Long term investments | 166 | 184 | 180 | |||||||
Excess cash | 431 | 1,400 | ||||||||
Stockholders' equity | 2,662 | 11 | 88 | |||||||
Invested Capital | 10,063 | 11,190 | 8,534 | |||||||
ROIC | 167.20% | 39.75% | 148.22% | |||||||
ROCE | 173.10% | 40.57% | 148.25% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,977 | 5,189 | 4,981 | |||||||
Price | 1.12 -2.61% | 1.15 15.58% | 1.00 19.88% | |||||||
Market cap | 6,695 12.19% | 5,967 20.39% | 4,956 39.21% | |||||||
EV | 16,358 | 13,806 | 12,488 | |||||||
EBITDA | 19,392 | 6,234 | 14,754 | |||||||
EV/EBITDA | 0.84 | 2.21 | 0.85 | |||||||
Interest | 272 | 214 | 214 | |||||||
Interest/NOPBT | 1.56% | 4.71% | 1.67% |