XCSERBLN B
Market cap23mUSD
Dec 23, Last price
99.00DKK
1D
4.21%
1Q
7.03%
Jan 2017
-56.77%
Name
Roblon A/S
Chart & Performance
Profile
Roblon A/S develops, produces, and sells coated and extruded fiber solutions primarily used in the fiber optic cable and energy sectors in Denmark and internationally. It provides cable fibers, including glass strength members, glass reinforced plastics, coated lines, composite reinforcement and ABC tapes, polyester binder yarns, aramid strength members, and ripcords; and cable machinery, such as servers, binders, pay offs, precision winders, caterpillars, and quick adapters for the fiber cable industry. The company also offers offshore oil and gas solutions comprising orbit straps, multi straps, flex straps, clamp straps, quick straps, ratchet straps, and single and double bolt tension devices, as well as composite reinforcement and ABC tapes; and high voltage pulling ropes and coated lines for energy industry. In addition, it offers converting services. Roblon A/S was founded in 1957 and is headquartered in Frederikshavn, Denmark.
Valuation
Title DKK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑10 | 2022‑10 | 2021‑10 | 2020‑10 | 2019‑10 | 2018‑10 | 2017‑10 | 2016‑10 | 2015‑10 | |
Income | |||||||||
Revenues | 350,094 -8.08% | 380,859 52.41% | |||||||
Cost of revenue | 333,526 | 245,634 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 16,568 | 135,225 | |||||||
NOPBT Margin | 4.73% | 35.51% | |||||||
Operating Taxes | 1,449 | 981 | |||||||
Tax Rate | 8.75% | 0.73% | |||||||
NOPAT | 15,119 | 134,244 | |||||||
Net income | (4,610) 97.51% | (2,334) -88.77% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 61,854 | 86,285 | |||||||
Long-term debt | 49,163 | 28,534 | |||||||
Deferred revenue | 9,059 | ||||||||
Other long-term liabilities | (9,059) | ||||||||
Net debt | 77,782 | (50,880) | |||||||
Cash flow | |||||||||
Cash from operating activities | 17,779 | (27,037) | |||||||
CAPEX | (21,196) | (21,628) | |||||||
Cash from investing activities | 5,494 | (25,221) | |||||||
Cash from financing activities | (1,893) | 60,525 | |||||||
FCF | 123,373 | (63,309) | |||||||
Balance | |||||||||
Cash | 33,235 | 11,884 | |||||||
Long term investments | 153,815 | ||||||||
Excess cash | 15,730 | 146,656 | |||||||
Stockholders' equity | 209,614 | 218,985 | |||||||
Invested Capital | 296,809 | 174,162 | |||||||
ROIC | 6.42% | 91.49% | |||||||
ROCE | 5.17% | 41.52% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,788 | 1,788 | |||||||
Price | 99.80 -29.22% | 141.00 -7.24% | |||||||
Market cap | 178,457 -29.22% | 252,129 -7.24% | |||||||
EV | 256,239 | 201,395 | |||||||
EBITDA | 43,467 | 162,470 | |||||||
EV/EBITDA | 5.90 | 1.24 | |||||||
Interest | 4,029 | 1,642 | |||||||
Interest/NOPBT | 24.32% | 1.21% |