XETREVK
Market cap7.99bUSD
Dec 20, Last price
16.44EUR
1D
0.31%
1Q
-19.21%
Jan 2017
-42.07%
IPO
-48.94%
Name
Evonik Industries
Chart & Performance
Profile
Evonik Industries AG engages in the specialty chemicals business. It operates through Specialty Additives, Nutrition & Care, Smart Materials, Performance Materials, and Technology & Infrastructure segments. The Specialty Additives segment provides polyurethane additives, organically modified silicones, isophorones, epoxy curing agents, oil additives, fumed silicas, matting agents, TAA and TAA derivatives, and acetylenic diol-based surfactants for consumer goods and specialized industrial applications. The Nutrition & Care segment offers amphoteric surfactants, ceramides, phytosphingosines, oleochemicals, quaternary derivatives, amino acids and amino acid derivatives, synthesis products, pharmaceutical polymers, and DL-methionine for use in consumer goods, animal nutrition, and healthcare products. The Smart Materials segment provides hydrogen peroxide, peracetic acid, activated nickel catalysts, precious metal powder catalysts, oil and fat hydrogenation catalysts, amorphous polyalphaolefins, polybutadienes, polyester resins, thermoplastic and reactive methacrylate resins, PEEK, polyamide 12, organosilanes, chlorosilanes, fumed silicas, fumed metal oxides, and precipitated silicas for the automotive, paints, coatings, adhesives, construction, and various other sectors. The Performance Materials segment produces polymer materials and intermediates, including butene-1, DINP, isononanol, cyanuric chloride, alkoxides, and superabsorbent for rubber, plastics, and automotive industries. The Technology & Infrastructure segment provides site management, utilities and waste management, technical, process technology, engineering, and logistics services. It operates in the Asia-Pacific, Europe, the Middle East, Africa, Central and South America, and North America. The company was founded in 1873 and is headquartered in Essen, Germany. Evonik Industries AG is a subsidiary of RAG-Stiftung.
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 | 15,267,000 -17.42% | 18,488,000 23.62% | 14,955,000 22.59% | |||||||
Cost of revenue | 14,652,000 | 17,306,000 | 13,652,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 615,000 | 1,182,000 | 1,303,000 | |||||||
NOPBT Margin | 4.03% | 6.39% | 8.71% | |||||||
Operating Taxes | 101,000 | 369,000 | 316,000 | |||||||
Tax Rate | 16.42% | 31.22% | 24.25% | |||||||
NOPAT | 514,000 | 813,000 | 987,000 | |||||||
Net income | (465,000) -186.11% | 540,000 -27.61% | 746,000 60.43% | |||||||
Dividends | (545,000) | (545,000) | (536,000) | |||||||
Dividend yield | 6.32% | 6.52% | 4.04% | |||||||
Proceeds from repurchase of equity | (4,000) | (4,000) | (3,000) | |||||||
BB yield | 0.05% | 0.05% | 0.02% | |||||||
Debt | ||||||||||
Debt current | 952,000 | 184,000 | 166,000 | |||||||
Long-term debt | 4,232,000 | 4,992,000 | 4,068,000 | |||||||
Deferred revenue | 134,000 | 146,000 | 139,000 | |||||||
Other long-term liabilities | 4,192,000 | 2,255,000 | 4,675,000 | |||||||
Net debt | 3,659,000 | 4,042,000 | 3,129,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,594,000 | 1,650,000 | 1,815,000 | |||||||
CAPEX | (793,000) | (865,000) | (886,000) | |||||||
Cash from investing activities | (653,000) | (777,000) | (1,070,000) | |||||||
Cash from financing activities | (823,000) | (672,000) | (856,000) | |||||||
FCF | 1,392,000 | (266,000) | 583,000 | |||||||
Balance | ||||||||||
Cash | 1,033,000 | 1,120,000 | 919,000 | |||||||
Long term investments | 492,000 | 14,000 | 186,000 | |||||||
Excess cash | 761,650 | 209,600 | 357,250 | |||||||
Stockholders' equity | 8,986,000 | 9,893,000 | 8,316,000 | |||||||
Invested Capital | 16,797,350 | 17,054,400 | 17,261,750 | |||||||
ROIC | 3.04% | 4.74% | 5.77% | |||||||
ROCE | 3.39% | 6.59% | 7.14% | |||||||
EV | ||||||||||
Common stock shares outstanding | 466,000 | 466,000 | 466,000 | |||||||
Price | 18.51 3.23% | 17.93 -37.02% | 28.47 6.71% | |||||||
Market cap | 8,625,660 3.23% | 8,355,380 -37.02% | 13,267,020 6.71% | |||||||
EV | 12,360,660 | 12,484,380 | 16,591,020 | |||||||
EBITDA | 1,713,000 | 2,750,000 | 2,376,000 | |||||||
EV/EBITDA | 7.22 | 4.54 | 6.98 | |||||||
Interest | 108,000 | 121,000 | 129,000 | |||||||
Interest/NOPBT | 17.56% | 10.24% | 9.90% |