XETRDLX
Market cap24mUSD
Dec 23, Last price
2.28EUR
1D
2.70%
1Q
-18.57%
Jan 2017
-44.12%
IPO
-67.52%
Name
Delignit AG
Chart & Performance
Profile
Delignit AG, together with its subsidiaries, engages in the development, production, and sale of ecological and wood-based materials and system solutions based on natural, renewable, and CO2 neutral raw material wood in Germany. The company also manufactures and sells cargo bay protection systems and security systems for light motor vehicle to original equipment manufacturers and retrofit equipment as cargo bay floors, walls, and partition walls; cabinet systems for motor caravans; and trunk covers for passenger cars. In addition, it provides flooring solutions for automotive manufacturing plants, as well as for goods distribution centers and beech multiplex assortments; highly and medium compressed materials that are used in plant, machine, and transformer construction applications; and manufactures rail vehicles with floor system solutions for fire protection and sound insulation concepts, as well as special products for model making, musical instrument, and sport equipment. The company offers its products and solutions under the Delignit, VANYCARE, Carbonwood, Dunacore, Feinholz, Festholz, and Panzerholz brand names. Delignit AG was founded in 1799 and is based in Blomberg, 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 | 86,050 14.19% | 75,358 10.29% | 68,328 16.42% | |||||||
Cost of revenue | 76,100 | 68,061 | 61,516 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,950 | 7,297 | 6,812 | |||||||
NOPBT Margin | 11.56% | 9.68% | 9.97% | |||||||
Operating Taxes | 1,225 | 1,090 | 764 | |||||||
Tax Rate | 12.31% | 14.94% | 11.22% | |||||||
NOPAT | 8,725 | 6,207 | 6,048 | |||||||
Net income | 3,239 16.85% | 2,772 18.61% | 2,337 12.19% | |||||||
Dividends | (512) | (246) | ||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 7,989 | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,321 | 3,435 | 3,629 | |||||||
Long-term debt | 5,315 | 4,006 | 3,043 | |||||||
Deferred revenue | 2,127 | 1,960 | ||||||||
Other long-term liabilities | 973 | 1,027 | 1,215 | |||||||
Net debt | (3,724) | 4,520 | 5,729 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,526 | 4,073 | (1,221) | |||||||
CAPEX | (2,218) | (2,824) | (1,663) | |||||||
Cash from investing activities | (2,483) | (2,824) | (1,663) | |||||||
Cash from financing activities | 3,714 | 868 | (1,774) | |||||||
FCF | 9,261 | 4,644 | 1,207 | |||||||
Balance | ||||||||||
Cash | 10,360 | 2,363 | 241 | |||||||
Long term investments | 558 | 702 | ||||||||
Excess cash | 6,058 | |||||||||
Stockholders' equity | 30,862 | 43,515 | 37,862 | |||||||
Invested Capital | 36,220 | 34,765 | 31,320 | |||||||
ROIC | 24.58% | 18.78% | 20.23% | |||||||
ROCE | 23.15% | 20.55% | 21.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 10,242 | 8,194 | 8,194 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 12,285 | 9,710 | 9,138 | |||||||
EV/EBITDA | ||||||||||
Interest | 246 | 209 | 148 | |||||||
Interest/NOPBT | 2.47% | 2.86% | 2.17% |