XBRULOTB
Market cap9.23bUSD
Dec 20, Last price
10,840.00EUR
1D
1.69%
1Q
-8.45%
Jan 2017
333.60%
Name
Lotus Bakeries NV
Chart & Performance
Profile
Lotus Bakeries NV provides various snack products in Belgium and internationally. The company offers biscuits and cakes, including caramelized cookies, gingerbreads, cake specialties, waffles, and pepparkakor biscuits. It also provides energy bars, protein flapjacks, protein nut bars, healthy snacks, butter specialties, ice creams, and caramelized cookies spreads. The company sells its products under the Lotus Biscoff, Nakd, Trek, BEAR, Kiddylicious, Lotus, Dinosaurus, Peijnenburg, Snelle Jelle, Annas, Lotus Suzy, and Urban Fruit brands. The company was founded in 1932 and is headquartered in Lembeke, Belgium. Lotus Bakeries NV is a subsidiary of Stichting Administratiekantoor van Aandelen Lotus Bakeries.
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 | 1,062,962 21.14% | 877,451 16.95% | 750,251 13.11% | |||||||
Cost of revenue | 648,808 | 729,908 | 619,361 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 414,154 | 147,543 | 130,890 | |||||||
NOPBT Margin | 38.96% | 16.81% | 17.45% | |||||||
Operating Taxes | 38,565 | 30,744 | 26,554 | |||||||
Tax Rate | 9.31% | 20.84% | 20.29% | |||||||
NOPAT | 375,589 | 116,799 | 104,336 | |||||||
Net income | 129,261 25.20% | 103,240 13.74% | 90,767 9.90% | |||||||
Dividends | (36,470) | (32,805) | (28,813) | |||||||
Dividend yield | 0.55% | 0.64% | 0.63% | |||||||
Proceeds from repurchase of equity | 324 | (13,028) | (1,021) | |||||||
BB yield | 0.00% | 0.25% | 0.02% | |||||||
Debt | ||||||||||
Debt current | 14,657 | 70,178 | 17,439 | |||||||
Long-term debt | 295,825 | 196,066 | 218,837 | |||||||
Deferred revenue | 13,566 | 9,337 | ||||||||
Other long-term liabilities | 6,086 | 6,404 | 6,370 | |||||||
Net debt | 151,747 | 173,003 | 93,494 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 154,375 | 108,591 | 109,825 | |||||||
CAPEX | (65,457) | (123,112) | (42,048) | |||||||
Cash from investing activities | (74,084) | (141,368) | (47,134) | |||||||
Cash from financing activities | (23,456) | (22,378) | (14,749) | |||||||
FCF | 313,425 | (11,649) | 54,688 | |||||||
Balance | ||||||||||
Cash | 131,231 | 76,435 | 132,160 | |||||||
Long term investments | 27,504 | 16,806 | 10,622 | |||||||
Excess cash | 105,587 | 49,368 | 105,269 | |||||||
Stockholders' equity | 662,207 | 578,320 | 516,249 | |||||||
Invested Capital | 847,197 | 785,054 | 651,059 | |||||||
ROIC | 46.02% | 16.27% | 16.88% | |||||||
ROCE | 40.57% | 16.43% | 15.95% | |||||||
EV | ||||||||||
Common stock shares outstanding | 812 | 812 | 814 | |||||||
Price | 8,230.00 30.22% | 6,320.00 13.06% | 5,590.00 51.90% | |||||||
Market cap | 6,685,830 30.26% | 5,132,510 12.84% | 4,548,454 52.37% | |||||||
EV | 6,837,577 | 5,305,513 | 4,641,948 | |||||||
EBITDA | 447,011 | 172,788 | 154,005 | |||||||
EV/EBITDA | 15.30 | 30.71 | 30.14 | |||||||
Interest | 4,035 | 3,115 | 2,883 | |||||||
Interest/NOPBT | 0.97% | 2.11% | 2.20% |