XETRDFTK
Market cap18mUSD
Dec 23, Last price
1.48EUR
1D
0.00%
1Q
-5.73%
Jan 2017
-10.84%
IPO
-98.20%
Name
DF Deutsche Forfait AG
Chart & Performance
Profile
DF Deutsche Forfait AG, provides foreign trade finance and related services for exporters, importers, and other financial companies in the Middle East and Eastern Europe. It is involved in the collection of foreign trade receivables; and provision of marketing and consulting services. The company also engages in granting of loans, purchase and sale of promissory notes, processing of payment transactions, and debt collection activities. In addition, the company offers project financing and factoring services. It provides its services to food, pharmaceutical, and healthcare industries. The company was founded in 2000 and is headquartered in Gruenwald, 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 | 29,537 -35.56% | 45,837 360.50% | 9,954 12.02% | |||||||
Cost of revenue | 24,663 | 139,555 | 1,317 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,874 | (93,718) | 8,637 | |||||||
NOPBT Margin | 16.50% | 86.77% | ||||||||
Operating Taxes | 1,863 | 70,800 | ||||||||
Tax Rate | 38.22% | |||||||||
NOPAT | 3,011 | (164,518) | 8,637 | |||||||
Net income | 1,664 -99.72% | 600,366 8,777.61% | 6,763 -0.69% | |||||||
Dividends | (475) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 153 | 145 | 183 | |||||||
Long-term debt | 17,189 | 17,412 | 17,669 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 20 | |||||||||
Net debt | (24,622) | 16,163 | 10,757 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 18,998 | 16,803 | ||||||||
CAPEX | (17) | (54) | (1,432) | |||||||
Cash from investing activities | (17) | |||||||||
Cash from financing activities | (661) | |||||||||
FCF | 12,035 | (148,677) | (17,217) | |||||||
Balance | ||||||||||
Cash | 41,909 | 1,393 | 6,994 | |||||||
Long term investments | 56 | 101 | ||||||||
Excess cash | 40,488 | 6,597 | ||||||||
Stockholders' equity | 29,543 | 19,695 | 22,953 | |||||||
Invested Capital | 15,452 | 19,908 | 31,133 | |||||||
ROIC | 17.03% | 38.10% | ||||||||
ROCE | 10.83% | 22.89% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 11,887 | 11,887 | 11,887 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 5,085 | (93,497) | 8,844 | |||||||
EV/EBITDA | ||||||||||
Interest | 782 | 1,717,106 | 133 | |||||||
Interest/NOPBT | 16.05% | 1.54% |