XETRIBU
Market cap33mUSD
Dec 23, Last price
6.82EUR
1D
0.59%
1Q
-28.66%
IPO
-59.04%
Name
IBU-tec advanced materials AG
Chart & Performance
Profile
IBU-tec advanced materials AG engages in the testing, development, and production of materials for chemical industry worldwide. It offers materials development and analytics; trails and scale-up; tolling; and consulting, engineering, and process optimization services. The company also provides contract manufacturing services. IBU-tec advanced materials AG was founded in 1885 and is headquartered in Weimar, 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 | 48,232 -10.59% | 53,944 22.35% | 44,089 33.76% | |||||||
Cost of revenue | 25,704 | 45,347 | 38,305 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 22,528 | 8,598 | 5,784 | |||||||
NOPBT Margin | 46.71% | 15.94% | 13.12% | |||||||
Operating Taxes | 223 | 344 | 688 | |||||||
Tax Rate | 0.99% | 4.00% | 11.89% | |||||||
NOPAT | 22,305 | 8,254 | 5,096 | |||||||
Net income | (2,486) -293.50% | 1,285 -647.62% | (235) -123.42% | |||||||
Dividends | (190) | |||||||||
Dividend yield | 0.22% | |||||||||
Proceeds from repurchase of equity | 25,500 | |||||||||
BB yield | -12.04% | |||||||||
Debt | ||||||||||
Debt current | 140 | 1,765 | ||||||||
Long-term debt | 8,476 | 6,368 | 8,130 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 4,114 | 2,651 | 1,774 | |||||||
Net debt | 8,096 | 3,381 | (8,032) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,412 | (3,491) | (1,578) | |||||||
CAPEX | (6,676) | (10,028) | (4,545) | |||||||
Cash from investing activities | (6,261) | 515 | (15,041) | |||||||
Cash from financing activities | 1,103 | (1,319) | 21,542 | |||||||
FCF | 25,379 | (5,987) | 1,412 | |||||||
Balance | ||||||||||
Cash | 380 | 3,127 | 17,927 | |||||||
Long term investments | ||||||||||
Excess cash | 430 | 15,723 | ||||||||
Stockholders' equity | 16,461 | 19,137 | 17,852 | |||||||
Invested Capital | 65,477 | 70,317 | 55,664 | |||||||
ROIC | 32.85% | 13.10% | 9.44% | |||||||
ROCE | 34.41% | 12.02% | 8.01% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,750 | 4,750 | 4,750 | |||||||
Price | 18.20 -46.31% | 33.90 -23.99% | 44.60 44.81% | |||||||
Market cap | 86,450 -46.31% | 161,025 -23.99% | 211,850 62.73% | |||||||
EV | 94,546 | 164,406 | 203,818 | |||||||
EBITDA | 27,277 | 13,348 | 10,377 | |||||||
EV/EBITDA | 3.47 | 12.32 | 19.64 | |||||||
Interest | 441 | 281 | 476 | |||||||
Interest/NOPBT | 1.96% | 3.27% | 8.23% |