XETRSAX
Market cap2.69bUSD
Dec 23, Last price
46.24EUR
1D
-0.26%
1Q
-17.72%
Jan 2017
11.21%
IPO
133.54%
Name
Stroeer SE & Co KgaA
Chart & Performance
Profile
Ströer SE & Co. KGaA provides out-of-home media and online advertising solutions in Germany and internationally. The company operates through three segments: Out-of-Home (OOH) Media, Digital & Dialog Media, and Data As A Service (DaaS) & E-Commerce. It offers various forms of outdoor advertising media, such as traditional posters; advertisements at bus and tram shelters, and on public transport; and digital advertising installations. The company also operates t-online.de, as well as special interest portals, such as giga.de, familie.de, desried.de, and kino.de for online advertising. In addition, it provides DaaS under the Statista brand name; and operates an online cosmetic store under the AsamBeauty brand. The company operates approximately 1,000 Websites. It sells its products to private and corporate customers in the area of telecommunications, energy, IT, tourism, multimedia, retail, financial services, and e-commerce sectors. Ströer SE & Co. KGaA is based in Cologne, 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 | 1,914,330 8.04% | 1,771,942 8.89% | 1,627,323 12.84% | |||||||
Cost of revenue | 1,323,155 | 1,203,359 | 1,166,967 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 591,175 | 568,583 | 460,356 | |||||||
NOPBT Margin | 30.88% | 32.09% | 28.29% | |||||||
Operating Taxes | 52,604 | 58,996 | 38,452 | |||||||
Tax Rate | 8.90% | 10.38% | 8.35% | |||||||
NOPAT | 538,571 | 509,587 | 421,904 | |||||||
Net income | 92,827 -35.20% | 143,258 17.30% | 122,134 151.09% | |||||||
Dividends | (111,573) | (137,061) | (125,955) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (19,087) | 571,712 | 132,248 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 315,327 | 172,746 | 388,336 | |||||||
Long-term debt | 2,174,903 | 2,328,012 | 2,134,402 | |||||||
Deferred revenue | 285,608 | 91,382 | 94,770 | |||||||
Other long-term liabilities | 384,697 | 1,505 | 1,304 | |||||||
Net debt | 2,392,255 | 2,402,283 | 2,420,798 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 401,131 | 410,894 | 426,458 | |||||||
CAPEX | (131,065) | (163,622) | (106,548) | |||||||
Cash from investing activities | (124,454) | (148,429) | (99,334) | |||||||
Cash from financing activities | (284,236) | (245,974) | (349,210) | |||||||
FCF | 514,523 | 452,852 | 379,880 | |||||||
Balance | ||||||||||
Cash | 72,313 | 76,417 | 67,984 | |||||||
Long term investments | 25,662 | 22,058 | 33,956 | |||||||
Excess cash | 2,258 | 9,878 | 20,574 | |||||||
Stockholders' equity | (316,463) | (274,499) | (270,794) | |||||||
Invested Capital | 2,498,541 | 2,420,634 | 2,386,752 | |||||||
ROIC | 21.90% | 21.20% | 17.86% | |||||||
ROCE | 26.70% | 26.02% | 21.53% | |||||||
EV | ||||||||||
Common stock shares outstanding | 55,704 | 56,615 | 57,199 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 914,577 | 872,090 | 770,423 | |||||||
EV/EBITDA | ||||||||||
Interest | 66,738 | 30,404 | 27,177 | |||||||
Interest/NOPBT | 11.29% | 5.35% | 5.90% |