XETR
OBS
Market cap70mUSD
May 22, Last price
6.55EUR
1D
0.00%
1Q
11.02%
Jan 2017
62.94%
Name
Orbis Se
Chart & Performance
Profile
ORBIS AG provides consultancy services and solutions to the automotive supplies, construction supplies, electrical/electronics, mechanical and plant engineering, logistics, metal, and consumer goods and trade industries in Germany and internationally. It helps medium-sized companies and international corporations to digitize their business processes from the joint elaboration of customized big pictures to the practical implementation of projects. The company offers Smart Factory, ORBIS Logistics, ORBIS Manufacturing Execution System, ORBIS Multi-Process Suite, ORBIS Logistics, ORBIS Business Application Suite, ORBIS Information Management System, ORBIS Configuration Suite, ORBIS Product Cost Calculator, and OSCO metal solutions. It also provides ORBIS ManufacturingONE, ORBIS AutomotiveONE, ORBIS ConstructionONE, ORBIS ConsumerONE, ORBIS Smart Services, ORBIS SAP IntegrationONE, ORBIS RapidValue CRM, ORBIS ServiceONE, ORBIS DataQualityONE, and ORBIS DataProtectionONE. The company was founded in 1986 and is based in Saarbrücken, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 132,195 -0.01% | 132,209 9.68% | 120,537 22.50% | |||||||
Cost of revenue | 102,021 | 115,399 | 111,386 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 30,174 | 16,810 | 9,151 | |||||||
NOPBT Margin | 22.83% | 12.71% | 7.59% | |||||||
Operating Taxes | 1,169 | 1,314 | 1,482 | |||||||
Tax Rate | 3.87% | 7.82% | 16.19% | |||||||
NOPAT | 29,005 | 15,496 | 7,669 | |||||||
Net income | 3,999 47.46% | 2,712 13.52% | 2,389 0.84% | |||||||
Dividends | (947) | (1,420) | (1,894) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,265 | 3,588 | 3,373 | |||||||
Long-term debt | 12,708 | 14,144 | 7,281 | |||||||
Deferred revenue | 939 | 4,208 | ||||||||
Other long-term liabilities | 5,142 | 7,876 | 5,939 | |||||||
Net debt | (2,145) | 1,365 | (6,926) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,409 | 9,701 | 5,455 | |||||||
CAPEX | (1,889) | (1,881) | (3,301) | |||||||
Cash from investing activities | (2,620) | (2,200) | (7,281) | |||||||
Cash from financing activities | (6,045) | (6,903) | (6,424) | |||||||
FCF | 29,715 | 14,522 | 1,932 | |||||||
Balance | ||||||||||
Cash | 18,118 | 16,367 | 15,825 | |||||||
Long term investments | 1,755 | |||||||||
Excess cash | 11,508 | 9,757 | 11,553 | |||||||
Stockholders' equity | 34,095 | 31,318 | 30,198 | |||||||
Invested Capital | 43,846 | 45,837 | 41,561 | |||||||
ROIC | 64.68% | 35.46% | 21.89% | |||||||
ROCE | 53.34% | 29.53% | 16.49% | |||||||
EV | ||||||||||
Common stock shares outstanding | 9,470 | 9,470 | 9,470 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 36,276 | 22,784 | 13,893 | |||||||
EV/EBITDA | ||||||||||
Interest | 772 | 1,049 | 293 | |||||||
Interest/NOPBT | 2.56% | 6.24% | 3.20% |