XETRF3C
Market cap301mUSD
Dec 23, Last price
16.68EUR
1D
1.96%
1Q
-16.10%
Jan 2017
796.77%
IPO
-48.68%
Name
SFC Energy AG
Chart & Performance
Profile
SFC Energy AG develops, produces, and distributes systems and solutions for stationary and mobile off-grid power supply based on hydrogen and direct methanol fuel cells worldwide. The company operates in two segments, Clean Energy and Clean Power Management. It offers EFOY Hydrogen 2.5 fuel cells for higher power ranges; EFOY Pro fuel cells for on-board power supply in vehicles, as well as off-grid power supply, such as monitoring systems, measuring stations, and oil and gas applications; EFOY fuel cells, which ensures automatic recharge of the batteries; SFC EMILY for military and security applications; SFC JENNY, a portable fuel cell for military applications; and SFC Power Manager 3G, a portable power distributor and battery charger that enables the soldiers to use various energy sources available in the field, such as hybrid batteries, solar panels, and vehicle power and fuel cells to power devices or charge batteries. The company also provides EFOY ProCube, a mobile and maintenance-free solution for off-grid power supplies; EFOY ProEnergyBox, an off-grid energy solution for weather conditions; EFOY ProEnergyCase, a portable and maintenance-free solution for grid-independent power supplies; EFOY ProCabinet, an insulated outdoor energy solution for remote off-grid power supply; EFOY ProTrailer, a trailer-based energy solution; drives and motor solutions; SCADA and telemetry solutions; and coils and linear drives. In addition, it offers accessories and spare parts, such as fuel cartridges; and mechanical, electronic, and electrical instruments to monitor and control production and logistics processes. The company was formerly known as SFC Smart Fuel Cell AG and changed its name to SFC Energy AG in July 2010. SFC Energy AG was founded in 2000 and is headquartered in Brunnthal, 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 | 118,148 38.62% | 85,229 32.51% | 64,320 20.85% | |||||||
Cost of revenue | 91,034 | 66,784 | 50,386 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 27,114 | 18,446 | 13,934 | |||||||
NOPBT Margin | 22.95% | 21.64% | 21.66% | |||||||
Operating Taxes | (11,719) | 970 | 315 | |||||||
Tax Rate | 5.26% | 2.26% | ||||||||
NOPAT | 38,832 | 17,476 | 13,619 | |||||||
Net income | 21,084 943.72% | 2,020 -134.65% | (5,829) 12.45% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 56,432 | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,991 | 6,064 | 4,595 | |||||||
Long-term debt | 22,926 | 19,113 | 11,642 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 4,205 | 6,527 | 9,535 | |||||||
Net debt | (33,833) | (62,417) | (26,529) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,576 | (4,761) | 1,078 | |||||||
CAPEX | (2,243) | (5,202) | (3,783) | |||||||
Cash from investing activities | (5,482) | (5,202) | (3,873) | |||||||
Cash from financing activities | (2,679) | 50,176 | (4,046) | |||||||
FCF | 28,369 | 2,849 | 11,015 | |||||||
Balance | ||||||||||
Cash | 59,847 | 65,216 | 24,949 | |||||||
Long term investments | 2,903 | 22,378 | 17,817 | |||||||
Excess cash | 56,843 | 83,332 | 39,549 | |||||||
Stockholders' equity | (43,975) | (64,077) | (68,991) | |||||||
Invested Capital | 192,667 | 188,265 | 137,297 | |||||||
ROIC | 20.39% | 10.74% | 10.07% | |||||||
ROCE | 18.22% | 14.61% | 19.84% | |||||||
EV | ||||||||||
Common stock shares outstanding | 17,843 | 16,092 | 14,744 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 31,961 | 23,439 | 18,243 | |||||||
EV/EBITDA | ||||||||||
Interest | 799 | 609 | 410 | |||||||
Interest/NOPBT | 2.95% | 3.30% | 2.94% |