XETR
AOF
Market cap2.19bUSD
Jul 29, Last price
119.80EUR
1D
-0.83%
1Q
-9.38%
Jan 2017
813.11%
IPO
1,165.05%
Name
Atoss Software AG
Chart & Performance
Profile
ATOSS Software AG, together with its subsidiaries, develops and sells workforce management software in Germany, Austria, Switzerland, and internationally. The company's solutions include Crewmeister; ATOSS Time Control, a software solution for time and attendance management, and workforce scheduling for small to medium-sized customers, as well as large decentralized organizations; and ATOSS Staff Efficiency Suite is multi-client for large-scale companies and international corporations for comprehensive time and attendance management, resource planning, and demand planning. In addition, the company offers software implementation and training services; and sells software licenses. It serves customers in the manufacturing and production, healthcare and social services, retail and chain stores, hospitality, logistics and transportation, and service industries. ATOSS Software AG was founded in 1987 and is headquartered in Munich, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 170,625 12.85% | 151,198 32.73% | 113,916 17.36% | |||||||
Cost of revenue | 107,195 | 69,376 | 83,091 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 63,430 | 81,822 | 30,825 | |||||||
NOPBT Margin | 37.18% | 54.12% | 27.06% | |||||||
Operating Taxes | 21,531 | 17,553 | 9,933 | |||||||
Tax Rate | 33.94% | 21.45% | 32.22% | |||||||
NOPAT | 41,899 | 64,269 | 20,892 | |||||||
Net income | 45,451 27.05% | 35,773 84.61% | 19,377 0.18% | |||||||
Dividends | (26,802) | (22,507) | (14,475) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,980 | 327 | 610 | |||||||
Long-term debt | 10,199 | 16,522 | 19,891 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 7,382 | 4,162 | 3,594 | |||||||
Net debt | (99,041) | (65,740) | (30,847) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 59,472 | 52,654 | 26,269 | |||||||
CAPEX | (925) | (1,872) | (1,018) | |||||||
Cash from investing activities | (10,925) | 10,071 | (2,680) | |||||||
Cash from financing activities | (30,106) | (25,505) | (17,377) | |||||||
FCF | 43,811 | 65,313 | 21,486 | |||||||
Balance | ||||||||||
Cash | 111,080 | 81,737 | 50,563 | |||||||
Long term investments | 1,139 | 852 | 785 | |||||||
Excess cash | 103,688 | 75,029 | 45,652 | |||||||
Stockholders' equity | 79,970 | 61,184 | 94,726 | |||||||
Invested Capital | 13,971 | 13,158 | 14,317 | |||||||
ROIC | 308.88% | 467.83% | 80.54% | |||||||
ROCE | 67.52% | 107.14% | 50.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 15,906 | 15,906 | 15,906 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 67,832 | 86,021 | 34,636 | |||||||
EV/EBITDA | ||||||||||
Interest | 241 | |||||||||
Interest/NOPBT | 0.30% |