XBRUTITC
Market cap3.06bUSD
Dec 20, Last price
39.20EUR
1D
-1.51%
1Q
18.61%
IPO
104.17%
Name
Titan Cement International SA
Chart & Performance
Profile
Titan Cement International S.A., together with its subsidiaries, produces, distributes, and trades in a range of construction materials in Greece and Western Europe, North America, Southeastern Europe, the Eastern Mediterranean, and internationally. The company provides cement; ready-mix concrete; aggregates and coarse materials, including sand, gravel, crushed stone, and recycled concrete; and other building materials, such as dry mortars, building blocks, fly ash, and other concrete products for the construction of infrastructure, residential housing, commercial buildings, and social projects. It is also involved in the distribution of cement; processing of fly ash; sale of fly ash processing equipment; quarries and aggregates; real estate brokerage services; engineering design services for solid and liquid waste facilities; and alternative fuels. In addition, it designs, manufactures, and markets proprietary separation equipment for dry powders. Titan Cement International S.A. was founded in 1902 and is based 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 | 2,546,974 11.60% | 2,282,207 33.10% | 1,714,623 6.69% | |||||||
Cost of revenue | 2,179,130 | 2,118,195 | 1,594,770 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 367,844 | 164,012 | 119,853 | |||||||
NOPBT Margin | 14.44% | 7.19% | 6.99% | |||||||
Operating Taxes | 67,039 | 26,715 | 16,811 | |||||||
Tax Rate | 18.22% | 16.29% | 14.03% | |||||||
NOPAT | 300,805 | 137,297 | 103,042 | |||||||
Net income | 268,689 145.03% | 109,655 19.29% | 91,923 5,955.53% | |||||||
Dividends | (45,731) | (38,618) | (31,985) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (13,821) | (23,006) | (2,766) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 393,364 | 139,366 | 105,620 | |||||||
Long-term debt | 613,205 | 839,245 | 749,847 | |||||||
Deferred revenue | 3,866 | 4,612 | 5,180 | |||||||
Other long-term liabilities | 109,814 | 97,854 | 94,680 | |||||||
Net debt | 605,053 | 745,674 | 658,675 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 449,567 | 243,970 | 218,591 | |||||||
CAPEX | (214,048) | (241,893) | (126,044) | |||||||
Cash from investing activities | (220,259) | (234,072) | (115,590) | |||||||
Cash from financing activities | (136,047) | 20,869 | (232,916) | |||||||
FCF | 229,248 | (32,420) | 4,186 | |||||||
Balance | ||||||||||
Cash | 274,525 | 105,703 | 79,882 | |||||||
Long term investments | 126,991 | 127,234 | 116,910 | |||||||
Excess cash | 274,167 | 118,827 | 111,061 | |||||||
Stockholders' equity | 1,640,287 | 1,355,217 | 1,362,685 | |||||||
Invested Capital | 2,360,105 | 2,286,484 | 2,102,925 | |||||||
ROIC | 12.95% | 6.26% | 5.02% | |||||||
ROCE | 13.33% | 6.47% | 5.15% | |||||||
EV | ||||||||||
Common stock shares outstanding | 74,761 | 71,788 | 75,090 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 520,388 | 316,555 | 256,539 | |||||||
EV/EBITDA | ||||||||||
Interest | 47,604 | 41,784 | 37,835 | |||||||
Interest/NOPBT | 12.94% | 25.48% | 31.57% |