XETRGME
Market cap19mUSD
Dec 23, Last price
3.50EUR
1D
2.34%
1Q
-19.72%
Jan 2017
-70.24%
Name
Geratherm Medical AG
Chart & Performance
Profile
Geratherm Medical AG operates as a medical technology company in Germany. It operates through Healthcare Diagnostic, Respiratory, Cardio/Stroke, and Medical Warming Systems segments. The Healthcare Diagnostic segment provides clinical thermometers; blood pressure monitors; and self-test diagnostic products for women, including pregnancy tests, chlamydia tests, urinary tract infections, diverse ovulation test solutions, and pH tests. The Respiratory segment develops and manufactures products primarily for pulmonary and cardiopulmonary function diagnostics. The Medical Warming Systems segment offers MRI-compatible incubators for premature and newborn infants under the LMT brand. The Cardio/Stroke segment offers stroke risk analysis products for the detection of atrial fibrillation. The company markets its products through pharmacies, hospitals, and clinics. It exports its products to approximately 60 countries. The company was founded in 1990 and is headquartered in Geschwenda, 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 | 22,301 -13.73% | 25,851 4.92% | 24,639 -10.29% | |||||||
Cost of revenue | 19,943 | 25,717 | 14,552 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,357 | 134 | 10,087 | |||||||
NOPBT Margin | 10.57% | 0.52% | 40.94% | |||||||
Operating Taxes | 645 | 631 | (25) | |||||||
Tax Rate | 27.38% | 471.77% | ||||||||
NOPAT | 1,712 | (497) | 10,112 | |||||||
Net income | 1,111 8.57% | 1,023 207.67% | 333 -83.74% | |||||||
Dividends | (813) | (653) | (1,980) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (233) | 4,207 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,237 | 3,474 | 3,123 | |||||||
Long-term debt | 7,231 | 9,295 | 6,721 | |||||||
Deferred revenue | 1,429 | 1,515 | ||||||||
Other long-term liabilities | 2,880 | 252 | 1,289 | |||||||
Net debt | 2,097 | 1,021 | 6,210 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,431 | 2,606 | 917 | |||||||
CAPEX | (758) | (2,739) | (1,270) | |||||||
Cash from investing activities | (2,307) | (985) | 3 | |||||||
Cash from financing activities | (2,835) | 4,749 | (3,525) | |||||||
FCF | 4,563 | (5,681) | 9,392 | |||||||
Balance | ||||||||||
Cash | 7,745 | 10,886 | 6,470 | |||||||
Long term investments | 626 | 862 | (2,836) | |||||||
Excess cash | 7,256 | 10,455 | 2,402 | |||||||
Stockholders' equity | 5,852 | 4,604 | 6,428 | |||||||
Invested Capital | 25,895 | 32,799 | 26,304 | |||||||
ROIC | 5.83% | 38.83% | ||||||||
ROCE | 7.40% | 0.36% | 35.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,412 | 5,445 | 4,950 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 2,359 | 1,610 | 11,802 | |||||||
EV/EBITDA | ||||||||||
Interest | 153 | 179 | 143 | |||||||
Interest/NOPBT | 6.49% | 134.16% | 1.42% |