XCSEAMBUb
Market cap3.93bUSD
Dec 20, Last price
106.30DKK
1D
0.38%
1Q
-19.53%
Jan 2017
87.48%
Name
Ambu A/S
Chart & Performance
Profile
Ambu A/S develops, produces, and sells medical devices to hospitals, clinics, and rescue services worldwide. It provides healthcare solutions in the fields of visualization, anesthesia, and patient monitoring and diagnostics. The company offers endoscopy products, such as bronchoscopes and monitors; and neurology products, including EEG and EMG electrodes, EMG guided injections, and intraoperative monitoring products. It also provides cardiology products consisting of ECG electrodes; and airway management and anaesthesia products, such as bronchoscopes, video laryngoscopes, double and single lumen tubes, endobronchial blockers, laryngeal and face masks, breathing bags, and resuscitators. In addition, the company offers extrication collars, CPR breathing barriers, video laryngoscopes, and training manikins. Ambu A/S was founded in 1937 and is headquartered in Ballerup, Denmark.
Valuation
Title DKK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 5,391,000 12.90% | 4,775,000 7.45% | 4,444,000 10.74% | |||||||
Cost of revenue | 4,776,000 | 4,473,000 | 4,322,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 615,000 | 302,000 | 122,000 | |||||||
NOPBT Margin | 11.41% | 6.32% | 2.75% | |||||||
Operating Taxes | 65,000 | 42,000 | 16,000 | |||||||
Tax Rate | 10.57% | 13.91% | 13.11% | |||||||
NOPAT | 550,000 | 260,000 | 106,000 | |||||||
Net income | 235,000 39.88% | 168,000 80.65% | 93,000 -62.35% | |||||||
Dividends | (74,000) | |||||||||
Dividend yield | 0.44% | |||||||||
Proceeds from repurchase of equity | 1,091,000 | 12,000 | ||||||||
BB yield | -5.67% | -0.07% | ||||||||
Debt | ||||||||||
Debt current | 75,000 | 72,000 | 79,000 | |||||||
Long-term debt | 1,041,000 | 1,096,000 | 2,361,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 14,000 | 9,000 | 19,000 | |||||||
Net debt | 501,000 | 1,096,000 | (2,588,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 813,000 | 518,000 | 95,000 | |||||||
CAPEX | (289,000) | (326,000) | (558,000) | |||||||
Cash from investing activities | (289,000) | (326,000) | (558,000) | |||||||
Cash from financing activities | (65,000) | (222,000) | 586,000 | |||||||
FCF | 576,000 | 1,137,000 | (1,538,000) | |||||||
Balance | ||||||||||
Cash | 615,000 | 157,000 | 187,000 | |||||||
Long term investments | (85,000) | 4,841,000 | ||||||||
Excess cash | 345,450 | 4,805,800 | ||||||||
Stockholders' equity | 5,347,000 | 5,393,000 | 4,261,000 | |||||||
Invested Capital | 5,820,550 | 5,986,000 | 1,847,000 | |||||||
ROIC | 9.32% | 6.64% | 7.70% | |||||||
ROCE | 9.97% | 5.04% | 1.99% | |||||||
EV | ||||||||||
Common stock shares outstanding | 267,045 | 260,656 | 254,426 | |||||||
Price | 131.15 77.57% | 73.86 11.20% | 66.42 -65.02% | |||||||
Market cap | 35,023,011 81.92% | 19,252,052 13.92% | 16,898,975 -64.86% | |||||||
EV | 35,524,011 | 20,348,052 | 14,310,975 | |||||||
EBITDA | 979,000 | 650,000 | 473,000 | |||||||
EV/EBITDA | 36.29 | 31.30 | 30.26 | |||||||
Interest | 27,000 | 61,000 | 32,000 | |||||||
Interest/NOPBT | 4.39% | 20.20% | 26.23% |