XETRNFN
Market cap88mUSD
Dec 23, Last price
5.15EUR
1D
0.00%
1Q
-14.88%
IPO
-61.13%
Name
Nfon AG
Chart & Performance
Profile
NFON AG provides cloud-based telecommunication services to business customers in Germany, Austria, Italy, the United Kingdom, Spain, France, and Portugal. It offers Cloudya and centrexx products for customers with the required brokerage service from the cloud in its data centers through the cloud private branch exchange; and telephone conference services. The company also provides various solutions, such as Nconnect voice for IP communications; Nconnect data, which allows Internet access; Ncontactcenter, a cloud contact centre solution, that facilitates customer support for various channels, agents, and locations; Nhospitality, which integrates cloud telephony into property management systems for hotel industry; Neorecording that allows companies to record conversations and retain them in a tamper-proof and encrypted environment; Nmonitoring Queues to monitor and track internal work performance; and Noperatorpanel, which provides a professional voice reception panel for customers to receive incoming calls and forward certain calls to their intended recipients. In addition, its product portfolio includes unified communications and collaboration, such as Meet and Share; integration for Microsoft Teams; and business applications comprising CRM Connect, as well as sells devices, such as telephones, soft clients for PCs and smartphones, and related software. The company has an agreement with Meetecho. NFON AG was founded in 2007 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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 82,339 1.91% | 80,792 6.46% | 75,893 12.26% | |||||||
Cost of revenue | 63,791 | 81,581 | 47,125 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 18,548 | (789) | 28,768 | |||||||
NOPBT Margin | 22.53% | 37.91% | ||||||||
Operating Taxes | 98 | 3,401 | (312) | |||||||
Tax Rate | 0.53% | |||||||||
NOPAT | 18,450 | (4,190) | 29,080 | |||||||
Net income | (802) -94.85% | (15,582) 74.88% | (8,910) 298.30% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 25,799 | |||||||||
BB yield | -10.27% | |||||||||
Debt | ||||||||||
Debt current | 1,418 | 1,811 | 1,688 | |||||||
Long-term debt | 18,384 | 9,913 | 8,342 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 563 | 692 | 218 | |||||||
Net debt | 6,841 | (2,166) | (18,283) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,842 | (3,867) | (1,756) | |||||||
CAPEX | (639) | (8,540) | (7,896) | |||||||
Cash from investing activities | (5,865) | (8,448) | (8,479) | |||||||
Cash from financing activities | (1,943) | (2,085) | 14,825 | |||||||
FCF | 15,290 | (4,407) | 30,918 | |||||||
Balance | ||||||||||
Cash | 12,281 | 13,608 | 28,060 | |||||||
Long term investments | 680 | 282 | 253 | |||||||
Excess cash | 8,844 | 9,850 | 24,518 | |||||||
Stockholders' equity | (61,998) | (61,285) | (45,369) | |||||||
Invested Capital | 119,617 | 114,066 | 112,305 | |||||||
ROIC | 15.79% | 27.63% | ||||||||
ROCE | 31.02% | 42.14% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 16,561 | 16,561 | 16,204 | |||||||
Price | 6.86 11.73% | 6.14 -60.39% | 15.50 -14.60% | |||||||
Market cap | 113,609 11.73% | 101,685 -59.52% | 251,169 -8.08% | |||||||
EV | 120,450 | 99,519 | 232,886 | |||||||
EBITDA | 25,870 | 5,971 | 35,708 | |||||||
EV/EBITDA | 4.66 | 16.67 | 6.52 | |||||||
Interest | 369 | 188 | 275 | |||||||
Interest/NOPBT | 1.99% | 0.96% |