XETRGSC1
Market cap142mUSD
Dec 23, Last price
13.25EUR
1D
0.76%
1Q
-5.36%
Jan 2017
-41.08%
Name
Gesco SE
Chart & Performance
Profile
Gesco AG operates in the process, resource, healthcare, and infrastructure technology sectors in Germany and internationally. It develops, produces, and markets plastic spools and injection-molded technical parts. The company also provides special steels, steel foundry, casting, and coating and hardening products. In addition, it turns parts made of brass, aluminum, red brass, and Cuphin in diameters of 6 to 140 mm; and offers galvanic surface finishing, assembly installation, thermal material treatment, soldering, welding, and compression services. Further, it manufactures machine cladding and frames, covers, housings, and containers from high-end stainless-steel sheets; milling machines for linear tooth profiles, and clamping systems; straightening machines and wheel presses for rolling stock; and processing equipment for pharmaceutical, food, water technology, and chemical industries, as well as processes strip steel. Additionally, it offers suspension systems and control box technology for use in medical and automation technology, mechanical engineering, and plant construction; paper sticks for confectionery and hygiene industries; and safety equipment for loading and unloading liquid and gaseous materials on and off ships and tankers. The company was founded in 1989 and is headquartered in Wuppertal, 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 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 560,724 -3.70% | 582,273 19.31% | 488,051 22.87% | |||||||
Cost of revenue | 503,951 | 369,342 | 292,554 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 56,773 | 212,931 | 195,497 | |||||||
NOPBT Margin | 10.12% | 36.57% | 40.06% | |||||||
Operating Taxes | 10,220 | 13,196 | 13,243 | |||||||
Tax Rate | 18.00% | 6.20% | 6.77% | |||||||
NOPAT | 46,553 | 199,735 | 182,254 | |||||||
Net income | 20,885 -38.25% | 33,824 25.92% | 26,862 290.44% | |||||||
Dividends | (10,840) | (10,601) | ||||||||
Dividend yield | 5.34% | 4.06% | ||||||||
Proceeds from repurchase of equity | (226) | (1,000) | (29) | |||||||
BB yield | 0.11% | 0.00% | 0.01% | |||||||
Debt | ||||||||||
Debt current | 58,049 | 54,028 | 47,235 | |||||||
Long-term debt | 65,033 | 59,593 | 67,649 | |||||||
Deferred revenue | 12,477 | |||||||||
Other long-term liabilities | 10,171 | 11,801 | 996 | |||||||
Net debt | 75,796 | 65,419 | 45,339 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 32,177 | 10,689 | 51,699 | |||||||
CAPEX | (16,742) | (12,497) | (7,894) | |||||||
Cash from investing activities | (21,754) | (10,414) | (31,989) | |||||||
Cash from financing activities | (12,210) | (21,883) | (11,416) | |||||||
FCF | 18,221 | 159,274 | 191,257 | |||||||
Balance | ||||||||||
Cash | 34,464 | 36,251 | 57,714 | |||||||
Long term investments | 12,822 | 11,951 | 11,831 | |||||||
Excess cash | 19,250 | 19,088 | 45,142 | |||||||
Stockholders' equity | 205,436 | 202,273 | 183,336 | |||||||
Invested Capital | 373,650 | 345,801 | 319,677 | |||||||
ROIC | 12.94% | 60.03% | 58.88% | |||||||
ROCE | 14.23% | 57.35% | 52.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 10,828 | 10,839 | 10,839 | |||||||
Price | 18.75 -22.20% | 24.10 -5.49% | 25.50 38.96% | |||||||
Market cap | 203,028 -22.28% | 261,232 -5.49% | 276,407 38.96% | |||||||
EV | 284,759 | 336,757 | 334,212 | |||||||
EBITDA | 79,917 | 231,236 | 213,113 | |||||||
EV/EBITDA | 3.56 | 1.46 | 1.57 | |||||||
Interest | 4,620 | 2,383 | 2,009 | |||||||
Interest/NOPBT | 8.14% | 1.12% | 1.03% |