XETRAAG
Market cap155mUSD
Dec 23, Last price
10.16EUR
1D
-2.31%
1Q
-18.06%
IPO
-82.16%
Name
Aumann AG
Chart & Performance
Profile
Aumann AG manufactures and sells specialized machines and production lines for components of electric and classic drive chain systems in the United States, Canada, Mexico, Europe, China, and internationally. It operates through E-Mobility and Classic segments. The E-Mobility segment manufactures and sells specialized machines and automated production lines for the automotive industry; e-traction engines, power-on-demand units, and electronic components; and energy storage and conversion systems, such as batteries and fuel cells. The Classic segment provides specialized machinery and automated production lines for the automotive, consumer electronics, appliances, and other industries. Its solutions include systems to produce drive components, including built camshafts, camshaft modules, and cylinder deactivation modules; and lightweight components that reduce CO2 emissions from combustion engine vehicles. This segment also offers automated manufacturing and assembly solutions. The company was founded in 1936 and is headquartered in Beelen, Germany.
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 | 289,606 34.53% | 215,272 33.60% | 161,127 -6.77% | |||||||
Cost of revenue | 200,535 | 142,434 | 108,904 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 89,071 | 72,838 | 52,223 | |||||||
NOPBT Margin | 30.76% | 33.84% | 32.41% | |||||||
Operating Taxes | 6,163 | 872 | (2,432) | |||||||
Tax Rate | 6.92% | 1.20% | ||||||||
NOPAT | 82,908 | 71,966 | 54,655 | |||||||
Net income | 9,583 865.06% | 993 -116.12% | (6,160) -66.39% | |||||||
Dividends | (1,490) | (1,525) | ||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (8,899) | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,677 | 2,555 | 4,302 | |||||||
Long-term debt | 8,722 | 7,097 | 9,586 | |||||||
Deferred revenue | 790 | 898 | ||||||||
Other long-term liabilities | 16,211 | 14,584 | 21,623 | |||||||
Net debt | (132,389) | (189,107) | (89,309) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 41,948 | 28,710 | 14,727 | |||||||
CAPEX | (4,230) | (3,470) | (4,082) | |||||||
Cash from investing activities | (15,084) | 25,971 | (6,525) | |||||||
Cash from financing activities | (14,247) | (6,736) | (5,095) | |||||||
FCF | 98,892 | 96,823 | 75,096 | |||||||
Balance | ||||||||||
Cash | 143,788 | 120,602 | 72,816 | |||||||
Long term investments | 78,157 | 30,381 | ||||||||
Excess cash | 129,308 | 187,995 | 95,141 | |||||||
Stockholders' equity | 55,817 | 57,525 | 56,147 | |||||||
Invested Capital | 158,458 | 155,453 | 166,750 | |||||||
ROIC | 52.82% | 44.67% | 31.34% | |||||||
ROCE | 39.98% | 33.50% | 23.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 14,954 | 15,533 | 15,250 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 94,566 | 77,864 | 57,221 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,196 | 778 | 730 | |||||||
Interest/NOPBT | 1.34% | 1.07% | 1.40% |