XETRRSL2
Market cap113mUSD
Dec 23, Last price
16.90EUR
1D
4.97%
1Q
-11.52%
Jan 2017
-40.70%
Name
R Stahl AG
Chart & Performance
Profile
R. STAHL AG, through its subsidiaries, develops, manufactures, assembles, and distributes devices and systems for measuring, controlling, and distribution of energy, securing, and lighting explosive environments worldwide. The company offers luminaires, including linear luminaires, tubular light fittings, emergency luminaires, floodlights, pendant light fittings, wall- and ceiling-mounted bulkhead light fittings, helideck systems, and hand lamps; junction and terminal boxes; and control boxes, such as temperature controllers and limiters, and thermostat solutions. It also provides control systems and distribution boards comprising lighting and heating circuit distribution boards, load disconnect switches, motor protection circuit breakers, safety switches, uninterrupted power supply products, machine controls, and battery boxes, as well as direct-on-line motor, star delta, and soft starters. In addition, the company offers operating and monitoring systems; automation interfaces and solutions for safety barriers, isolators, remote I/O, fieldbus technology, Ex p products, grounding systems and monitoring devices, and network technology products; cable glands, components, and enclosures; cameras and CCTV equipment; visual and audible signalling devices, and control devices; and plugs and sockets, and connectors. Further, it provides automation and container system, power distribution, lighting, and machine control solutions. The company serves oil and gas, chemical, marine and shipbuilding, pharmaceutical, machine, food and beverage, and other industries. R. STAHL AG was founded in 1876 and is headquartered in Waldenburg, 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 | 329,510 20.57% | 273,288 10.62% | 247,056 0.66% | |||||||
Cost of revenue | 311,083 | 121,937 | 109,783 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 18,427 | 151,351 | 137,273 | |||||||
NOPBT Margin | 5.59% | 55.38% | 55.56% | |||||||
Operating Taxes | 1,829 | 1,922 | 3,402 | |||||||
Tax Rate | 9.93% | 1.27% | 2.48% | |||||||
NOPAT | 16,598 | 149,429 | 133,871 | |||||||
Net income | 195 -89.98% | 1,946 -139.50% | (4,927) 39.69% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 50,650 | 49,508 | 28,035 | |||||||
Long-term debt | 32,890 | 35,127 | 42,926 | |||||||
Deferred revenue | 14,836 | 98,007 | ||||||||
Other long-term liabilities | 86,430 | 66,606 | 63 | |||||||
Net debt | 57,170 | 50,829 | 44,104 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 14,220 | 5,989 | 11,861 | |||||||
CAPEX | (13,920) | (14,054) | (15,172) | |||||||
Cash from investing activities | (13,939) | (10,414) | (18,122) | |||||||
Cash from financing activities | (4,378) | 14,314 | (7,624) | |||||||
FCF | (1,659) | 142,530 | 134,934 | |||||||
Balance | ||||||||||
Cash | 11,534 | 16,060 | 6,342 | |||||||
Long term investments | 14,836 | 17,746 | 20,515 | |||||||
Excess cash | 9,894 | 20,142 | 14,504 | |||||||
Stockholders' equity | 67,718 | 73,779 | 71,852 | |||||||
Invested Capital | 211,192 | 182,000 | 180,514 | |||||||
ROIC | 8.44% | 82.44% | 73.81% | |||||||
ROCE | 8.17% | 72.75% | 69.46% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,440 | 6,440 | 6,440 | |||||||
Price | 21.00 25.00% | 16.80 -1.75% | 17.10 -21.56% | |||||||
Market cap | 135,240 25.00% | 108,192 -1.75% | 110,124 -21.56% | |||||||
EV | 192,570 | 175,110 | 189,984 | |||||||
EBITDA | 35,952 | 168,089 | 154,153 | |||||||
EV/EBITDA | 5.36 | 1.04 | 1.23 | |||||||
Interest | 7,006 | 3,646 | 2,925 | |||||||
Interest/NOPBT | 38.02% | 2.41% | 2.13% |