XBRUVAN
Market cap383mUSD
Dec 20, Last price
28.65EUR
1D
0.17%
1Q
-3.70%
Jan 2017
-56.70%
Name
Van de Velde NV
Chart & Performance
Profile
Van de Velde NV, together with its subsidiaries, designs, develops, manufactures, and markets fashionable luxury lingerie and swimwear for women worldwide. It operates through two segments, Wholesale and Retail. The company offers its products under the PrimaDonna, Marie Jo, Andres Sarda, and Lingerie Styling brands. It also operates retail websites under the name of Rigby & Peller, Lincherie, Andres Sarda, and PrimaDonna; and specialized boutiques and department stores. The company was founded in 1919 and is headquartered in Schellebelle, Belgium. Van de Velde NV is a subsidiary of Van de Velde Holding NV.
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 | 211,293 -0.21% | 211,745 8.45% | 195,251 28.17% | |||||||
Cost of revenue | 94,442 | 141,876 | 137,873 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 116,851 | 69,869 | 57,378 | |||||||
NOPBT Margin | 55.30% | 33.00% | 29.39% | |||||||
Operating Taxes | 9,102 | 9,222 | 8,295 | |||||||
Tax Rate | 7.79% | 13.20% | 14.46% | |||||||
NOPAT | 107,749 | 60,647 | 49,083 | |||||||
Net income | 33,628 -8.67% | 36,819 14.89% | 32,048 117.73% | |||||||
Dividends | (29,309) | (26,645) | (13,322) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (5,855) | 4,455 | 4,804 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,952 | 3,350 | 3,776 | |||||||
Long-term debt | 17,770 | 12,242 | 17,906 | |||||||
Deferred revenue | 122 | 203 | 285 | |||||||
Other long-term liabilities | 1,635 | 1,317 | 1,438 | |||||||
Net debt | (50,557) | (57,707) | (65,800) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 54,260 | 29,972 | 50,622 | |||||||
CAPEX | (13,126) | (8,075) | (4,694) | |||||||
Cash from investing activities | (13,082) | (8,021) | (5,751) | |||||||
Cash from financing activities | (40,161) | (36,012) | (20,949) | |||||||
FCF | 104,166 | 45,733 | 59,051 | |||||||
Balance | ||||||||||
Cash | 60,595 | 59,524 | 73,546 | |||||||
Long term investments | 10,684 | 13,775 | 13,936 | |||||||
Excess cash | 60,714 | 62,712 | 77,719 | |||||||
Stockholders' equity | 171,773 | 177,037 | 167,133 | |||||||
Invested Capital | 117,324 | 115,190 | 98,568 | |||||||
ROIC | 92.68% | 56.74% | 47.19% | |||||||
ROCE | 65.63% | 39.19% | 32.42% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,900 | 13,095 | 13,173 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 127,608 | 80,008 | 70,615 | |||||||
EV/EBITDA | ||||||||||
Interest | 971 | 852 | 965 | |||||||
Interest/NOPBT | 0.83% | 1.22% | 1.68% |