XETRDEZ
Market cap568mUSD
Dec 23, Last price
3.94EUR
1D
0.00%
1Q
-12.44%
Jan 2017
-26.90%
Name
DEUTZ AG
Chart & Performance
Profile
DEUTZ Aktiengesellschaft manufactures diesel and gas engines in Europe, the Middle East, Africa, the Asia Pacific, and the Americas. It operates through three segments: DEUTZ Compact Engines, DEUTZ Customized Solutions, and Other. The DEUTZ Compact Engines segment provides servicing of liquid-cooled engines with capacities of up to 8 liters. The DEUTZ Customized Solutions segment offers air-cooled drives and liquid-cooled engines with a capacity exceeding 8 liters; and reconditioned exchange engines and parts. The Other segment is involved in manufacturing electric and hybrid drive systems for marine applications under the Torqeedo brand; and development of battery management hardware and software products under the Futavis name, as well as focuses on the electrification of drive systems and electric-powered watercraft. The company also offers installation, maintenance, and repair services for engines. Its products are used in various applications, such as construction equipment, agricultural machinery, material handling equipment, ground support equipment, stationary equipment, commercial vehicles, rail vehicles, boats, and other applications. The company was founded in 1864 and is headquartered 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 | 2,063,200 5.62% | 1,953,400 20.78% | 1,617,300 24.83% | |||||||
Cost of revenue | 1,793,100 | 1,790,100 | 1,515,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 270,100 | 163,300 | 101,900 | |||||||
NOPBT Margin | 13.09% | 8.36% | 6.30% | |||||||
Operating Taxes | 1,300 | (4,400) | (9,100) | |||||||
Tax Rate | 0.48% | |||||||||
NOPAT | 268,800 | 167,700 | 111,000 | |||||||
Net income | 81,900 2.12% | 80,200 109.95% | 38,200 -135.50% | |||||||
Dividends | (18,900) | (18,200) | ||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (200) | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 187,600 | 141,900 | 66,600 | |||||||
Long-term debt | 147,400 | 171,800 | 110,500 | |||||||
Deferred revenue | 71,900 | 160,100 | ||||||||
Other long-term liabilities | 203,100 | 116,600 | 3,600 | |||||||
Net debt | 244,900 | 193,800 | 73,500 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 125,100 | 57,700 | 93,300 | |||||||
CAPEX | (65,000) | (58,200) | (61,700) | |||||||
Cash from investing activities | (97,900) | (67,200) | (67,200) | |||||||
Cash from financing activities | (4,600) | 27,600 | (56,100) | |||||||
FCF | 432,700 | (189,500) | 100,700 | |||||||
Balance | ||||||||||
Cash | 90,100 | 54,900 | 36,100 | |||||||
Long term investments | 65,000 | 67,500 | ||||||||
Excess cash | 22,230 | 22,735 | ||||||||
Stockholders' equity | 709,600 | 640,000 | 559,600 | |||||||
Invested Capital | 1,127,900 | 977,370 | 842,165 | |||||||
ROIC | 25.54% | 18.43% | 13.36% | |||||||
ROCE | 23.82% | 16.30% | 11.76% | |||||||
EV | ||||||||||
Common stock shares outstanding | 124,902 | 120,862 | 120,862 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 378,800 | 256,900 | 190,900 | |||||||
EV/EBITDA | ||||||||||
Interest | 16,400 | 7,200 | 5,200 | |||||||
Interest/NOPBT | 6.07% | 4.41% | 5.10% |