XETR
AAQ1
Market cap16mUSD
Apr 09, Last price
1.65EUR
1D
0.00%
1Q
-3.51%
Jan 2017
-85.05%
Name
Aap Implantate AG
Chart & Performance
Profile
aap Implantate AG, a medical device company, develops, manufactures, and markets trauma products for orthopedics in Germany, the United States, and internationally. It offers LOQTEQ, an anatomical plating system for fracture treatment; and a range of cannulated screws, standard plates, and screws. The company sells its products directly to hospitals, buying syndicates, and hospital groups, as well as through a network of distributors under the aap brand name. aap Implantate AG was founded in 1990 and is headquartered in Berlin, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 11,478 -0.33% | 11,516 -5.34% | |||||||
Cost of revenue | 6,709 | 5,422 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 4,769 | 6,094 | |||||||
NOPBT Margin | 41.55% | 52.92% | |||||||
Operating Taxes | (87) | (1,049) | |||||||
Tax Rate | |||||||||
NOPAT | 4,856 | 7,143 | |||||||
Net income | (5,125) 99.88% | (2,564) 1.67% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 3,291 | 1,186 | |||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,824 | 2,004 | |||||||
Long-term debt | 5,410 | 4,053 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 299 | 475 | |||||||
Net debt | 5,621 | 5,485 | |||||||
Cash flow | |||||||||
Cash from operating activities | (2,992) | (1,893) | |||||||
CAPEX | (405) | (485) | |||||||
Cash from investing activities | (397) | (469) | |||||||
Cash from financing activities | 4,422 | 475 | |||||||
FCF | 5,750 | 8,464 | |||||||
Balance | |||||||||
Cash | 1,640 | 504 | |||||||
Long term investments | (27) | 68 | |||||||
Excess cash | 1,039 | ||||||||
Stockholders' equity | (52,769) | (13,138) | |||||||
Invested Capital | 69,207 | 29,491 | |||||||
ROIC | 9.84% | 23.70% | |||||||
ROCE | 28.77% | 36.95% | |||||||
EV | |||||||||
Common stock shares outstanding | 8,295 | 5,956 | |||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 6,383 | 7,767 | |||||||
EV/EBITDA | |||||||||
Interest | 166 | 372 | |||||||
Interest/NOPBT | 3.48% | 6.10% |