XETRHNL
Market cap47mUSD
Dec 23, Last price
7.60EUR
1D
1.06%
1Q
-36.67%
Jan 2017
-73.11%
IPO
-17.39%
Name
Dr Hoenle AG
Chart & Performance
Profile
Dr. Hönle AG supplies industrial UV technologies and systems in Germany and internationally. The company operates through three segments: Adhesives, Equipment & Systems, and Glass & Lamps. The Adhesives segment provides industrial adhesives for applications, such as consumer electronics, medical technology, optics and opto electronics, automotive, and glass processing. The Equipment & Systems segment engages in the drying of inks and coatings, curing of adhesives and plastics, disinfecting surfaces, and solar simulation. The Glass & Lamps segment offers quartz glass tubing and rods for the lamp, automotive, semiconductor, and fibre cable industries, as well as lamps for water disinfection, and the drying of coatings and adhesives. The company was founded in 1976 and is headquartered in Munich, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | |||||||||
Revenues | 106,342 -15.95% | 126,529 9.86% | |||||||
Cost of revenue | 67,606 | 80,823 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 38,736 | 45,706 | |||||||
NOPBT Margin | 36.43% | 36.12% | |||||||
Operating Taxes | 273 | 1,652 | |||||||
Tax Rate | 0.70% | 3.61% | |||||||
NOPAT | 38,463 | 44,054 | |||||||
Net income | (11,006) -16.61% | (13,198) 171.56% | |||||||
Dividends | (123) | (1,212) | |||||||
Dividend yield | 0.11% | 1.38% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 13,748 | 27,782 | |||||||
Long-term debt | 45,753 | 34,953 | |||||||
Deferred revenue | 63 | 115 | |||||||
Other long-term liabilities | 3,391 | 4,341 | |||||||
Net debt | 43,588 | 48,835 | |||||||
Cash flow | |||||||||
Cash from operating activities | 3,143 | (7,406) | |||||||
CAPEX | (2,934) | (4,309) | |||||||
Cash from investing activities | 2,651 | (1,692) | |||||||
Cash from financing activities | (3,417) | 3,731 | |||||||
FCF | 51,589 | 49,358 | |||||||
Balance | |||||||||
Cash | 9,317 | 7,131 | |||||||
Long term investments | 6,596 | 6,769 | |||||||
Excess cash | 10,596 | 7,574 | |||||||
Stockholders' equity | 54,163 | 71,879 | |||||||
Invested Capital | 145,886 | 161,337 | |||||||
ROIC | 25.04% | 26.75% | |||||||
ROCE | 24.57% | 26.90% | |||||||
EV | |||||||||
Common stock shares outstanding | 6,062 | 6,062 | |||||||
Price | 17.95 23.96% | 14.48 -64.55% | |||||||
Market cap | 108,810 23.96% | 87,776 -64.55% | |||||||
EV | 152,712 | 136,968 | |||||||
EBITDA | 48,680 | 60,179 | |||||||
EV/EBITDA | 3.14 | 2.28 | |||||||
Interest | 1,816 | 1,528 | |||||||
Interest/NOPBT | 4.69% | 3.34% |