No data to show
XETR
ABO
Market cap144mUSD
May 29, Last price
1.69EUR
1D
0.60%
1Q
-0.59%
IPO
-23.53%
Name
clearvise AG
Chart & Performance
P/E
18.63
P/S
2.84
EPS
0.09
Div Yield, %
—
Shrs. gr., 5y
8.99%
Rev. gr., 5y
7.20%
Revenues
45m
-29.97%
Net income
7m
-41.16%
CFO
17m
-61.40%
Dividend
Jul 07, 20250.06 EUR/sh
Earnings
Aug 11, 2025
Profile
Clearwise AG operates as an independent electricity producer from renewable energies in Europe. As of April 30, 2022, its operational portfolio consisted of wind and solar parks and a biogas plant in four countries with an installed capacity of around 303 MW. The company was formerly known as ABO Invest AG and changed its name to Clearwise AG in January 2021. Clearwise AG was founded in 2010 and is based in Wiesbaden, 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 | 44,841 -29.97% | 64,032 94.74% | |||||||
Cost of revenue | 2,477 | 39,161 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 42,364 | 24,871 | |||||||
NOPBT Margin | 94.48% | 38.84% | |||||||
Operating Taxes | 1,533 | 5,592 | |||||||
Tax Rate | 3.62% | 22.48% | |||||||
NOPAT | 40,831 | 19,279 | |||||||
Net income | 6,837 -41.16% | 11,619 -454.56% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 37,116 | ||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 29,161 | 26,613 | |||||||
Long-term debt | 171,238 | 200,430 | |||||||
Deferred revenue | 58 | ||||||||
Other long-term liabilities | 6,425 | 4,578 | |||||||
Net debt | 156,443 | 149,208 | |||||||
| Cash flow | |||||||||
Cash from operating activities | 16,565 | 42,917 | |||||||
CAPEX | (449) | (27,836) | |||||||
Cash from investing activities | 9,211 | (55,885) | |||||||
Cash from financing activities | (55,452) | 67,436 | |||||||
FCF | (1,211) | (46,095) | |||||||
| Balance | |||||||||
Cash | 43,747 | 77,665 | |||||||
Long term investments | 209 | 170 | |||||||
Excess cash | 41,714 | 74,633 | |||||||
Stockholders' equity | 114,361 | 60,183 | |||||||
Invested Capital | 299,599 | 249,873 | |||||||
ROIC | 14.86% | 8.49% | |||||||
ROCE | 12.03% | 7.88% | |||||||
| EV | |||||||||
Common stock shares outstanding | 75,356 | 75,356 | |||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 60,161 | 47,444 | |||||||
EV/EBITDA | |||||||||
Interest | 7,402 | 6,596 | |||||||
Interest/NOPBT | 17.47% | 26.52% | |||||||