XETRALG
Market cap58mUSD
Dec 23, Last price
2.64EUR
1D
-3.65%
1Q
-4.35%
Jan 2017
-25.42%
Name
Albis Leasing AG
Chart & Performance
Profile
ALBIS Leasing AG, through its subsidiaries, provides leasing, hire purchase, and rental solutions for medium-sized companies in Germany. The company was founded in 1986 and is based in Hamburg, 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 | 34,836 32.51% | 26,289 -4.22% | 27,447 -0.95% | |||||||
Cost of revenue | 12,178 | 8,640 | 9,196 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 22,658 | 17,649 | 18,251 | |||||||
NOPBT Margin | 65.04% | 67.13% | 66.50% | |||||||
Operating Taxes | (111) | 287 | (299) | |||||||
Tax Rate | 1.63% | |||||||||
NOPAT | 22,769 | 17,362 | 18,550 | |||||||
Net income | 4,521 269.06% | 1,225 -4.82% | 1,287 37.79% | |||||||
Dividends | (848) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 66,574 | 119,445 | 79,220 | |||||||
Long-term debt | 118,868 | 86,447 | 118,457 | |||||||
Deferred revenue | (19,210) | (16,736) | ||||||||
Other long-term liabilities | 3,783 | 14,006 | 13,333 | |||||||
Net debt | 172,901 | 184,623 | 214,203 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 17,306 | (634) | (7,430) | |||||||
CAPEX | (62) | (119) | (85) | |||||||
Cash from investing activities | 306 | (120) | (84) | |||||||
Cash from financing activities | (24,017) | 7,588 | 8,266 | |||||||
FCF | (46,695) | 23,057 | 20,077 | |||||||
Balance | ||||||||||
Cash | 12,541 | 17,808 | 10,974 | |||||||
Long term investments | 3,461 | (27,500) | ||||||||
Excess cash | 10,799 | 19,955 | ||||||||
Stockholders' equity | 26,314 | 23,261 | 19,462 | |||||||
Invested Capital | 207,555 | 218,023 | 226,561 | |||||||
ROIC | 10.70% | 7.81% | 8.38% | |||||||
ROCE | 10.16% | 7.26% | 7.94% | |||||||
EV | ||||||||||
Common stock shares outstanding | 21,195 | 21,195 | 21,195 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 24,426 | 19,480 | 19,983 | |||||||
EV/EBITDA | ||||||||||
Interest | 236 | 854 | 758 | |||||||
Interest/NOPBT | 1.04% | 4.84% | 4.15% |