XBRUONTEX
Market cap679mUSD
Dec 20, Last price
8.02EUR
1D
0.50%
1Q
-7.71%
Jan 2017
-71.61%
IPO
-57.27%
Name
Ontex Group NV
Chart & Performance
Profile
Ontex Group NV provides personal hygiene solutions for baby, feminine, and adult care in Western Europe, Eastern Europe, the Americas, Mexico, the United Kingdom, Italy, France, and internationally. It offers baby care products, such as baby diapers and pants, and wet wipes under the Baby Pants, Bbtips, Bio Baby, Chicolastics, Canbebe, Cremer Disney, Helen Harper, Kiddies, Little Big Change, Moltex, Pom Pom, Sapeka, and Mônica brands; and feminine care products, including sanitary towels, panty liners, and tampons under the Fiore, Mia, NAT, Sincere, and Silhouette brand names. The company also provides adult incontinence products comprising adult pants and diapers, incontinence towels, and bed protection products under the A Lovely Day, Adultmax Maturidade, Affective, Bigfral, iD, Canped, Affective, Lille Healthcare, Kylie, Serenity, Orizon, and Moviment brands; and as produces and sells face masks. It sells its products to consumers, retailers, and institutional and private healthcare providers, as well as offers products under retailer brands. Ontex Group NV was founded in 1979 and is headquartered in Aalst, 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 | 1,794,700 7.33% | 1,672,200 -17.48% | 2,026,500 -2.89% | |||||||
Cost of revenue | 1,684,900 | 1,655,500 | 1,944,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 109,800 | 16,700 | 81,600 | |||||||
NOPBT Margin | 6.12% | 1.00% | 4.03% | |||||||
Operating Taxes | 16,300 | 28,400 | 19,000 | |||||||
Tax Rate | 14.85% | 170.06% | 23.28% | |||||||
NOPAT | 93,500 | (11,700) | 62,600 | |||||||
Net income | 34,800 -123.40% | (148,700) 140.23% | (61,900) -214.63% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 141,100 | 145,400 | 46,700 | |||||||
Long-term debt | 786,500 | 1,012,100 | 998,700 | |||||||
Deferred revenue | 22,000 | |||||||||
Other long-term liabilities | 35,700 | 13,900 | 300 | |||||||
Net debt | 805,600 | 1,007,700 | 795,200 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 160,600 | 28,300 | 130,300 | |||||||
CAPEX | (96,500) | (62,400) | (56,500) | |||||||
Cash from investing activities | 119,000 | (57,700) | 25,300 | |||||||
Cash from financing activities | (309,800) | (9,500) | (332,400) | |||||||
FCF | 220,600 | (274,400) | 162,600 | |||||||
Balance | ||||||||||
Cash | 97,200 | 149,500 | 246,700 | |||||||
Long term investments | 24,800 | 300 | 3,500 | |||||||
Excess cash | 32,265 | 66,190 | 148,875 | |||||||
Stockholders' equity | 521,500 | 781,800 | 1,415,800 | |||||||
Invested Capital | 1,718,335 | 1,820,310 | 1,819,825 | |||||||
ROIC | 5.28% | 3.27% | ||||||||
ROCE | 6.27% | 0.88% | 4.10% | |||||||
EV | ||||||||||
Common stock shares outstanding | 82,857 | 81,030 | 80,950 | |||||||
Price | 7.61 21.96% | 6.24 -10.73% | 6.99 -36.45% | |||||||
Market cap | 630,543 24.71% | 505,627 -10.64% | 565,841 -36.52% | |||||||
EV | 1,436,143 | 1,815,327 | 1,694,241 | |||||||
EBITDA | 180,500 | 87,100 | 169,300 | |||||||
EV/EBITDA | 7.96 | 20.84 | 10.01 | |||||||
Interest | 55,500 | 41,700 | 40,200 | |||||||
Interest/NOPBT | 50.55% | 249.70% | 49.26% |