XETRMUM
Market cap927mUSD
Dec 23, Last price
52.50EUR
1D
-1.32%
1Q
-4.02%
Jan 2017
316.34%
Name
Mensch und Maschine Software SE
Chart & Performance
Profile
Mensch und Maschine Software SE provides computer aided design, manufacturing, and engineering (CAD/CAM/CAE), product data management, and building information modeling/management solutions in Germany and internationally. It operates in two segments, VAR Business and M+M Software. The VAR Business segment sells CAD software to end users, as well as provides associated services. The M+M Software segments develops CAD/CAM/CAE software. The company offers software solutions that are used for the process control of milling, drilling, and turning in various industries, such as mechanical engineering; tool, mold, and die making; automotive and aerospace industry; process control; medical technology; and toy industry, as well as watch, clock, and jewelry manufacturing. Mensch und Maschine Software SE was founded in 1984 and is headquartered in Starnberg, 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 | 322,306 0.57% | 320,476 20.41% | 266,162 9.09% | |||||||
Cost of revenue | 161,221 | 189,741 | 155,146 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 161,085 | 130,735 | 111,016 | |||||||
NOPBT Margin | 49.98% | 40.79% | 41.71% | |||||||
Operating Taxes | 13,296 | 12,628 | 9,952 | |||||||
Tax Rate | 8.25% | 9.66% | 8.96% | |||||||
NOPAT | 147,789 | 118,107 | 101,064 | |||||||
Net income | 28,867 10.98% | 26,012 22.09% | 21,305 13.86% | |||||||
Dividends | (23,335) | (20,120) | (16,832) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 8,665 | (13,955) | 7,574 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 7,279 | 17,126 | 7,801 | |||||||
Long-term debt | 23,545 | 32,207 | 27,198 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 228 | 135 | 1,014 | |||||||
Net debt | 5,921 | 7,375 | (2,968) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 50,589 | 39,054 | 36,911 | |||||||
CAPEX | (6,428) | (5,708) | (5,310) | |||||||
Cash from investing activities | (7,212) | (6,121) | (8,264) | |||||||
Cash from financing activities | (42,974) | (28,413) | (25,021) | |||||||
FCF | 147,341 | 118,827 | 100,766 | |||||||
Balance | ||||||||||
Cash | 24,867 | 24,367 | 19,995 | |||||||
Long term investments | 36 | 17,591 | 17,972 | |||||||
Excess cash | 8,788 | 25,934 | 24,659 | |||||||
Stockholders' equity | 63,611 | 59,016 | 51,807 | |||||||
Invested Capital | 110,395 | 90,264 | 89,822 | |||||||
ROIC | 147.30% | 131.17% | 115.08% | |||||||
ROCE | 129.28% | 109.03% | 93.25% | |||||||
EV | ||||||||||
Common stock shares outstanding | 16,773 | 16,769 | 16,897 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 170,893 | 140,773 | 120,767 | |||||||
EV/EBITDA | ||||||||||
Interest | 717 | 435 | 385 | |||||||
Interest/NOPBT | 0.45% | 0.33% | 0.35% |