XETRDAR
Market cap29mUSD
Dec 23, Last price
7.15EUR
1D
-4.03%
1Q
-13.33%
Jan 2017
-26.67%
IPO
-42.43%
Name
Datron AG
Chart & Performance
Profile
DATRON AG designs, develops, manufactures, and sells various machining systems worldwide. It offers CNC milling machines for high speed milling and 3D engraving; automation products, including automatic doors, interfaces to internal hardware and external automation, and software interfaces and solutions; and 3D and 2D CAD/CAM software products. The company also provides CNC accessories and technologies, which include tool changers, sensor systems, cooling/lubrication systems, clamping systems, axes extensions, chip/dust disposal products, and machine accessories and consumables. In addition, it offers dental milling machines for the processing of various materials in dental laboratories; new and used dispensing machines for bonding, sealing, and casting; dispensing systems and heads; and dispensing system accessories, such as spray heads, dispensing nozzle adjustments, sensors, work piece sensors, filling level sensors, distance sensors, and software products. Further, the company provides CNC milling tools comprising cross cutters, various flute end mills, micro-toothed end mills, thread mills, ball nose/external radius end mills, T-slotting/dovetail mills, drills, countersink/milling countersinks, acrylic end mills, face milling tools, engraving tools, foam mills, diamond milling tools, and dental milling tools. Additionally, it offers after-sales services that include consulting and training services, as well as remote maintenance, on-site service, production support, and software updates and upgrades services. The company was formerly known as DATRON-Electronic GmbH and changed its name to DATRON AG in 2008. DATRON AG was founded in 1969 and is based in Mühltal, 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 | 63,896 6.67% | 59,902 10.60% | 54,162 28.55% | |||||||
Cost of revenue | 29,623 | 51,370 | 46,234 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 34,273 | 8,531 | 7,928 | |||||||
NOPBT Margin | 53.64% | 14.24% | 14.64% | |||||||
Operating Taxes | 1,792 | 1,837 | 1,717 | |||||||
Tax Rate | 5.23% | 21.54% | 21.66% | |||||||
NOPAT | 32,481 | 6,694 | 6,211 | |||||||
Net income | 4,477 7.88% | 4,150 22.11% | 3,399 129.80% | |||||||
Dividends | (792) | (788) | (197) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 205 | 162 | (305) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 8 | 233 | 233 | |||||||
Long-term debt | 5,849 | 120 | 419 | |||||||
Deferred revenue | 24 | 10 | ||||||||
Other long-term liabilities | 1,200 | 4,306 | 3,761 | |||||||
Net debt | 295 | (12,565) | (13,696) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,209 | 2,029 | 3,097 | |||||||
CAPEX | (15,148) | (2,894) | (1,720) | |||||||
Cash from investing activities | (15,457) | (2,842) | (1,704) | |||||||
Cash from financing activities | 4,893 | (617) | (180) | |||||||
FCF | 35,831 | 352 | 3,396 | |||||||
Balance | ||||||||||
Cash | 5,563 | 12,918 | 14,348 | |||||||
Long term investments | ||||||||||
Excess cash | 2,368 | 9,923 | 11,640 | |||||||
Stockholders' equity | 42,941 | 29,681 | 26,000 | |||||||
Invested Capital | 47,608 | 33,434 | 27,531 | |||||||
ROIC | 80.16% | 21.96% | 23.94% | |||||||
ROCE | 68.58% | 18.91% | 19.85% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,942 | 3,942 | 3,942 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 35,446 | 9,778 | 9,159 | |||||||
EV/EBITDA | ||||||||||
Interest | 47 | 34 | ||||||||
Interest/NOPBT | 0.55% | 0.42% |