XETRG1A
Market cap8.37bUSD
Dec 20, Last price
48.30EUR
1D
0.71%
1Q
12.80%
Jan 2017
26.18%
Name
GEA Group AG
Chart & Performance
Profile
GEA Group Aktiengesellschaft engages in the development and production of systems and components for the food processing industry worldwide. The company operates through five divisions: Separation & Flow Technologies, Liquid & Power Technologies, Food & Health Technologies, Farm Technologies, and Heating & Refrigeration Technologies. It provides separators, decanters, homogenizers, valves, and pumps; and process solutions for the dairy, food, beverage, chemical, and other industries. The company also offers solutions for food processing and pharmaceutical industries, which includes preparation, marinating, and processing of meat, poultry, seafood, vegan products, pasta production, baking, slicing, packaging, and confectionary, as well as frozen food processing; and granulation systems and tablet presses. In addition, it provides integrated customer solutions for milk production and livestock farming, such as automatic milking, feeding systems, conventional milking solutions, manure handling, and digital herd management tools; and sustainable energy solutions for an array of industries including food, beverage, dairy, and oil and gas in the field of industrial refrigeration and temperature control. The company was formerly known as mg technologies ag and changed its name to GEA Group Aktiengesellschaft in 2005. GEA Group Aktiengesellschaft was founded in 1881 and is headquartered in Düsseldorf, 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 | 5,373,491 4.04% | 5,164,714 9.82% | 4,702,905 1.46% | |||||||
Cost of revenue | 4,868,589 | 4,724,838 | 4,334,911 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 504,902 | 439,876 | 367,994 | |||||||
NOPBT Margin | 9.40% | 8.52% | 7.82% | |||||||
Operating Taxes | 94,012 | 71,673 | 58,521 | |||||||
Tax Rate | 18.62% | 16.29% | 15.90% | |||||||
NOPAT | 410,890 | 368,203 | 309,473 | |||||||
Net income | 392,765 -2.16% | 401,430 31.54% | 305,174 215.17% | |||||||
Dividends | (163,715) | (159,590) | (153,418) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (52,740) | (205,578) | (93,792) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 60,845 | 165,556 | 68,128 | |||||||
Long-term debt | 350,636 | 372,048 | 526,218 | |||||||
Deferred revenue | 5,608 | 4,942 | 228 | |||||||
Other long-term liabilities | 759,604 | 717,887 | 993,865 | |||||||
Net debt | (258,905) | (208,111) | (396,773) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 533,568 | 469,334 | 682,001 | |||||||
CAPEX | (228,362) | (203,802) | (129,854) | |||||||
Cash from investing activities | (200,636) | (175,783) | (112,470) | |||||||
Cash from financing activities | (397,804) | (497,550) | (479,525) | |||||||
FCF | 337,356 | 294,569 | 288,154 | |||||||
Balance | ||||||||||
Cash | 627,927 | 752,796 | 972,580 | |||||||
Long term investments | 42,459 | (7,081) | 18,539 | |||||||
Excess cash | 401,711 | 487,479 | 755,974 | |||||||
Stockholders' equity | 1,179,860 | 1,063,083 | 858,350 | |||||||
Invested Capital | 3,017,915 | 2,729,143 | 2,615,637 | |||||||
ROIC | 14.30% | 13.78% | 11.45% | |||||||
ROCE | 14.32% | 13.22% | 10.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 172,218 | 175,920 | 179,976 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 698,969 | 632,941 | 557,559 | |||||||
EV/EBITDA | ||||||||||
Interest | 38,068 | 24,802 | 29,322 | |||||||
Interest/NOPBT | 7.54% | 5.64% | 7.97% |