XETRLUS1
Market cap177mUSD
Dec 23, Last price
18.10EUR
1D
1.69%
1Q
-1.36%
Jan 2017
236.43%
IPO
1,192.86%
Name
Lang & Schwarz AG
Chart & Performance
Profile
Lang & Schwarz Aktiengesellschaft, through its subsidiaries, engages in the development and issuance of derivative financial instruments in Germany. The company operates a platform for over the counter (OTC) trading, which allows to trade in stocks, funds, bonds, and ETPs, as well as its products; LS Exchange, an electronic trading system; and provides IT hardware and software services. Lang & Schwarz Aktiengesellschaft was founded in 1996 and is headquartered in Düsseldorf, 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 | 485,275 -35.64% | 754,014 -10.16% | 839,329 21.24% | |||||||
Cost of revenue | 462,131 | 717,761 | 748,485 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 23,145 | 36,253 | 90,844 | |||||||
NOPBT Margin | 4.77% | 4.81% | 10.82% | |||||||
Operating Taxes | 5,122 | 5,253 | 43,426 | |||||||
Tax Rate | 22.13% | 14.49% | 47.80% | |||||||
NOPAT | 18,023 | 31,000 | 47,419 | |||||||
Net income | 7,635 -12.94% | 8,770 -58.20% | 20,980 99.30% | |||||||
Dividends | (6,040) | (14,157) | (12,584) | |||||||
Dividend yield | 7.49% | 17.24% | 4.88% | |||||||
Proceeds from repurchase of equity | 350 | |||||||||
BB yield | -0.43% | |||||||||
Debt | ||||||||||
Debt current | 39,653 | 21,116 | 45,477 | |||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 598,335 | 586,241 | 844,330 | |||||||
Net debt | (85,881) | (655,923) | (933,066) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (48,869) | (253,944) | 230,964 | |||||||
CAPEX | (1,120) | (2,315) | (584) | |||||||
Cash from investing activities | (1,859) | 276,038 | (152,330) | |||||||
Cash from financing activities | (5,690) | (14,157) | (12,584) | |||||||
FCF | 11,259 | 26,699 | 55,615 | |||||||
Balance | ||||||||||
Cash | 125,534 | 201,838 | 176,693 | |||||||
Long term investments | 475,201 | 801,850 | ||||||||
Excess cash | 101,270 | 639,339 | 936,577 | |||||||
Stockholders' equity | 32,796 | 40,990 | 46,378 | |||||||
Invested Capital | 648,126 | 607,357 | 889,169 | |||||||
ROIC | 2.87% | 4.14% | 5.45% | |||||||
ROCE | 3.23% | 5.32% | 9.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 9,383 | 9,438 | 9,438 | |||||||
Price | 8.60 -1.15% | 8.70 -68.13% | 27.30 34.68% | |||||||
Market cap | 80,691 -1.73% | 82,111 -68.13% | 257,657 34.68% | |||||||
EV | (4,838) | (573,813) | (675,408) | |||||||
EBITDA | 24,009 | 36,928 | 91,419 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,876 | 2,070 | 19,161 | |||||||
Interest/NOPBT | 8.10% | 5.71% | 21.09% |