XETRGTK
Market cap12mUSD
Dec 23, Last price
7.50EUR
1D
2.04%
1Q
0.67%
Jan 2017
11.94%
IPO
-31.82%
Name
Tonkens Agrar AG
Chart & Performance
Profile
Tonkens Agrar AG, together with its subsidiaries, cultivates, stores, processes, and markets fruits to the food industry and wholesalers primarily in Germany. It cultivates cereals, potatoes, corn, and onions, as well as produces milk. The company has a cultivation area of approximately 3,500 ha. It is also involved in the production of energy from PV systems with 2MW installed capacity and biogas plants. The company was founded in 2010 and is based in Sülzetal, Germany. Tonkens Agrar AG is a subsidiary of Tonkens Holding GmbH.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 20,422 1.40% | 20,140 13.04% | 17,816 26.63% | |||||||
Cost of revenue | 7,844 | 14,810 | 12,831 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 12,578 | 5,330 | 4,985 | |||||||
NOPBT Margin | 61.59% | 26.46% | 27.98% | |||||||
Operating Taxes | 542 | 356 | 217 | |||||||
Tax Rate | 4.31% | 6.67% | 4.36% | |||||||
NOPAT | 12,035 | 4,974 | 4,767 | |||||||
Net income | 1,780 27.88% | 1,392 -45.23% | 2,541 -503.64% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 15,769 | 15,988 | 3,481 | |||||||
Long-term debt | 13,130 | 13,216 | ||||||||
Deferred revenue | 12,332 | 132 | ||||||||
Other long-term liabilities | 6,652 | (12,717) | 922 | |||||||
Net debt | 14,608 | 27,802 | 14,993 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,997 | 4,407 | 4,520 | |||||||
CAPEX | (3,097) | (2,776) | (2,669) | |||||||
Cash from investing activities | (2,504) | (2,401) | (2,013) | |||||||
Cash from financing activities | (1,664) | (2,071) | (1,512) | |||||||
FCF | 15,722 | (5,807) | 4,289 | |||||||
Balance | ||||||||||
Cash | 1,161 | 831 | 833 | |||||||
Long term investments | 1 | 485 | 871 | |||||||
Excess cash | 140 | 309 | 814 | |||||||
Stockholders' equity | 5,444 | 11,724 | 10,225 | |||||||
Invested Capital | 35,677 | 40,273 | 26,870 | |||||||
ROIC | 31.69% | 14.82% | 17.83% | |||||||
ROCE | 34.45% | 13.01% | 17.87% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,664 | 1,657 | 1,659 | |||||||
Price | 6.45 | 7.25 34.26% | ||||||||
Market cap | 10,730 | 12,028 34.26% | ||||||||
EV | 25,337 | 27,021 | ||||||||
EBITDA | 15,145 | 7,700 | 7,271 | |||||||
EV/EBITDA | 1.67 | 3.72 | ||||||||
Interest | 748 | 645 | 552 | |||||||
Interest/NOPBT | 5.94% | 12.11% | 11.07% |