XETRPUM
Market cap7.04bUSD
Dec 20, Last price
45.53EUR
1D
0.89%
1Q
29.09%
Jan 2017
-81.76%
IPO
-79.20%
Name
Puma SE
Chart & Performance
Profile
PUMA SE, together with its subsidiaries, designs, develops, sells, and markets footwear, apparel, and accessories for men, women, and kids in Europe, the Middle East, Africa, the Americas, Greater China, and the Asia Pacific. The company offers performance and sport-inspired lifestyle products in categories, such as football, cricket, handball, rugby, volleyball, running, training and fitness, golf, and motorsports. It also issues licenses to independent partners to design, develop, manufacture, and sell watches, glasses, safety shoes, and gaming accessories, such as the Playseat. The company sells its products through PUMA retail stores and factory outlets, as well as through online stores. It offers its products primarily under the PUMA and Cobra Golf brand names. The company was founded in 1924 and is headquartered in Herzogenaurach, 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 | 8,601,700 1.61% | 8,465,100 24.39% | 6,805,400 30.01% | |||||||
Cost of revenue | 7,954,000 | 7,858,400 | 6,274,700 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 647,700 | 606,700 | 530,700 | |||||||
NOPBT Margin | 7.53% | 7.17% | 7.80% | |||||||
Operating Taxes | 117,800 | 127,400 | 128,500 | |||||||
Tax Rate | 18.19% | 21.00% | 24.21% | |||||||
NOPAT | 529,900 | 479,300 | 402,200 | |||||||
Net income | 304,900 -13.75% | 353,500 14.18% | 309,600 151.50% | |||||||
Dividends | (122,800) | (107,700) | (23,900) | |||||||
Dividend yield | 1.63% | 1.27% | 0.15% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 358,300 | 276,100 | 240,800 | |||||||
Long-term debt | 2,678,500 | 2,260,800 | 1,874,300 | |||||||
Deferred revenue | 72,400 | |||||||||
Other long-term liabilities | 62,400 | 318,600 | 313,100 | |||||||
Net debt | 2,432,200 | 2,017,900 | 1,299,800 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 653,600 | 418,300 | 460,100 | |||||||
CAPEX | (300,400) | (263,600) | (202,400) | |||||||
Cash from investing activities | (284,600) | (240,800) | (183,800) | |||||||
Cash from financing activities | (277,100) | (476,400) | (164,000) | |||||||
FCF | 330,500 | (181,700) | (293,300) | |||||||
Balance | ||||||||||
Cash | 552,900 | 484,700 | 787,700 | |||||||
Long term investments | 51,700 | 34,300 | 27,600 | |||||||
Excess cash | 174,515 | 95,745 | 475,030 | |||||||
Stockholders' equity | 2,510,100 | 2,471,500 | 2,219,000 | |||||||
Invested Capital | 4,274,585 | 3,981,255 | 3,195,070 | |||||||
ROIC | 12.84% | 13.36% | 14.41% | |||||||
ROCE | 14.52% | 14.73% | 14.27% | |||||||
EV | ||||||||||
Common stock shares outstanding | 149,872 | 149,664 | 149,592 | |||||||
Price | 50.36 -11.31% | 56.78 -47.18% | 107.50 16.49% | |||||||
Market cap | 7,547,549 -11.18% | 8,497,913 -47.16% | 16,081,115 16.52% | |||||||
EV | 10,008,649 | 10,582,913 | 17,446,115 | |||||||
EBITDA | 1,005,200 | 965,400 | 836,500 | |||||||
EV/EBITDA | 9.96 | 10.96 | 20.86 | |||||||
Interest | 104,000 | 123,700 | 72,100 | |||||||
Interest/NOPBT | 16.06% | 20.39% | 13.59% |