XBRUSOLV
Market cap2.22bUSD
Dec 20, Last price
99.40EUR
1D
-0.20%
1Q
2.26%
Jan 2017
-13.04%
Name
Solvac SA
Chart & Performance
Profile
Solvac S.A. operates as an advanced materials and specialty chemicals company in Belgium. The company offers specialty polymers, composite materials, soda ash, peroxides, and silica. Solvac S.A. was incorporated in 1983 and is headquartered in Brussels, 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 | 5 -100.00% | 599,000 101.01% | 298,000 -198.03% | |||||||
Cost of revenue | 2,027 | |||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (2,022) | 599,000 | 298,000 | |||||||
NOPBT Margin | 100.00% | 100.00% | ||||||||
Operating Taxes | (2,000) | (2,000) | ||||||||
Tax Rate | ||||||||||
NOPAT | (2,022) | 601,000 | 300,000 | |||||||
Net income | 127,343 -78.56% | 594,000 102.73% | 293,000 -193.91% | |||||||
Dividends | (119,000) | (116,000) | ||||||||
Dividend yield | 5.51% | 4.98% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 48,600 | 48,000 | 50,000 | |||||||
Long-term debt | 150,000 | 693,000 | 693,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (1,000) | (543,000) | (543,000) | |||||||
Net debt | (2,503,288) | (2,936,000) | (2,351,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 122,000 | 117,000 | ||||||||
CAPEX | ||||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | (121,000) | (117,000) | ||||||||
FCF | (67,836) | 601,989 | 300,000 | |||||||
Balance | ||||||||||
Cash | 4,221 | 1,000 | ||||||||
Long term investments | 2,697,667 | 3,676,000 | 3,094,000 | |||||||
Excess cash | 2,701,888 | 3,647,050 | 3,079,100 | |||||||
Stockholders' equity | 1,584,415 | 2,400,000 | 1,815,000 | |||||||
Invested Capital | 1,150,109 | 1,295,000 | 1,298,000 | |||||||
ROIC | 46.36% | 23.10% | ||||||||
ROCE | 16.21% | 9.57% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 21,375 | 21,375 | 21,375 | |||||||
Price | 125.00 23.76% | 101.00 -7.34% | 109.00 -3.11% | |||||||
Market cap | 2,671,879 23.76% | 2,158,878 -7.34% | 2,329,879 -3.11% | |||||||
EV | 168,591 | (777,122) | (21,121) | |||||||
EBITDA | (2,022) | 599,000 | 298,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 3,000 | 3,000 | ||||||||
Interest/NOPBT | 0.50% | 1.01% |