XETRLEI
Market cap154mUSD
Dec 23, Last price
15.65EUR
1D
-2.80%
1Q
-13.06%
Jan 2017
-44.60%
Name
Leifheit AG
Chart & Performance
Profile
Leifheit Aktiengesellschaft produces and distributes household products in Germany, Central and Eastern Europe, and internationally. The company operates through Household, Wellbeing, and Private Label segments. The Household segment provides laundry care, cleaning, and kitchen goods under the Leifheit brand. The Wellbeing segment offers a range of health care and room air treatment products under the Soehnle brand. The Private Label segment provides laundry care and kitchen goods under the Birambeau and Herby brands. In addition, it offers its products through online shop. The company was founded in 1868 and is based in Nassau, 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 | 258,288 2.69% | 251,515 -12.76% | 288,317 6.16% | |||||||
Cost of revenue | 210,406 | 213,391 | 233,613 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 47,882 | 38,124 | 54,704 | |||||||
NOPBT Margin | 18.54% | 15.16% | 18.97% | |||||||
Operating Taxes | 1,545 | 1,083 | 5,105 | |||||||
Tax Rate | 3.23% | 2.84% | 9.33% | |||||||
NOPAT | 46,337 | 37,041 | 49,599 | |||||||
Net income | 3,203 165.15% | 1,208 -91.48% | 14,176 13.18% | |||||||
Dividends | (6,661) | (9,991) | (9,988) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 50 | 233 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 692 | 436 | 568 | |||||||
Long-term debt | 2,876 | 2,936 | 2,952 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 58,260 | 49,232 | 66,471 | |||||||
Net debt | (37,707) | (32,947) | (34,683) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 20,775 | 14,021 | 16,443 | |||||||
CAPEX | (8,868) | (5,380) | (7,262) | |||||||
Cash from investing activities | (8,703) | (5,250) | (6,884) | |||||||
Cash from financing activities | (7,116) | (10,566) | (10,357) | |||||||
FCF | 54,873 | 46,307 | 39,633 | |||||||
Balance | ||||||||||
Cash | 41,275 | 36,319 | 38,090 | |||||||
Long term investments | 113 | |||||||||
Excess cash | 28,361 | 23,743 | 23,787 | |||||||
Stockholders' equity | 100,018 | 103,661 | 112,259 | |||||||
Invested Capital | 132,785 | 137,830 | 153,622 | |||||||
ROIC | 34.25% | 25.42% | 33.42% | |||||||
ROCE | 29.71% | 23.34% | 30.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 9,517 | 9,515 | 9,513 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 55,926 | 45,631 | 62,526 | |||||||
EV/EBITDA | ||||||||||
Interest | 2,094 | 915 | 817 | |||||||
Interest/NOPBT | 4.37% | 2.40% | 1.49% |