XETRAJ91
Market cap43mUSD
Dec 23, Last price
8.25EUR
1D
7.84%
1Q
10.74%
Jan 2017
8.98%
IPO
90.97%
Name
DocCheck AG
Chart & Performance
Profile
DocCheck AG offers marketing, customer relationship management, and e-commerce services for the healthcare sector in Europe. The company operates DocCheck portal for exchanging information on the Internet, and online and e-commerce services for healthcare market players. It also develops and implements communication strategies for new and traditional media on healthcare and business-to-business sectors; and promotes healthcare startups through seed funding. DocCheck AG is based in Cologne, 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 | 53,415 -12.29% | 60,899 -29.12% | 85,921 36.17% | |||||||
Cost of revenue | 42,006 | 48,492 | 66,032 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,409 | 12,407 | 19,889 | |||||||
NOPBT Margin | 21.36% | 20.37% | 23.15% | |||||||
Operating Taxes | 2,254 | 3,051 | 5,463 | |||||||
Tax Rate | 19.75% | 24.59% | 27.47% | |||||||
NOPAT | 9,155 | 9,356 | 14,426 | |||||||
Net income | 2,271 -63.89% | 6,290 -44.85% | 11,405 23.93% | |||||||
Dividends | (3,790) | (5,034) | (5,034) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 149 | (4,903) | 916 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 896 | 913 | 835 | |||||||
Long-term debt | 10,809 | 12,322 | 12,394 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 131 | |||||||||
Net debt | (11,480) | (7,754) | (13,844) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 7,513 | 5,888 | 10,923 | |||||||
CAPEX | (1,892) | (6,446) | (4,018) | |||||||
Cash from investing activities | (2,016) | (4,918) | (4,387) | |||||||
Cash from financing activities | (4,536) | (5,811) | (5,861) | |||||||
FCF | 10,974 | 1,926 | 4,005 | |||||||
Balance | ||||||||||
Cash | 17,518 | 15,659 | 21,524 | |||||||
Long term investments | 5,667 | 5,331 | 5,548 | |||||||
Excess cash | 20,514 | 17,945 | 22,776 | |||||||
Stockholders' equity | 27,715 | 26,249 | 25,010 | |||||||
Invested Capital | 23,372 | 25,340 | 21,219 | |||||||
ROIC | 37.59% | 40.19% | 86.52% | |||||||
ROCE | 25.90% | 26.58% | 41.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,068 | 5,061 | 5,066 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 16,482 | 15,258 | 22,444 | |||||||
EV/EBITDA | ||||||||||
Interest | 127 | 1,210 | 244 | |||||||
Interest/NOPBT | 1.11% | 9.75% | 1.23% |