XETRSFQ
Market cap693mUSD
Dec 23, Last price
14.68EUR
1D
-0.94%
1Q
-10.92%
Jan 2017
7.66%
IPO
271.65%
Name
Saf-Holland Se
Chart & Performance
Profile
SAF-Holland SE manufactures and supplies chassis-related assemblies and components for trailers, trucks, semi-trailers, and buses. The company offers axle and suspension systems, fifth wheels, coupling systems, kingpins, and landing gears, as well as ball races, braking and EBS systems, lighting systems, and disc brakes. It markets its products under the SAF, Holland, Neway, KLL, V.Orlandi, TrailerMaster, and York brands. The company serves original equipment manufacturers. It primarily operates in Europe, the Middle East, Africa, the Americas, and the Asia Pacific. The company was founded in 1881 and is headquartered in Bessenbach, 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 | 2,106,170 34.57% | 1,565,089 25.55% | 1,246,583 29.92% | |||||||
Cost of revenue | 1,803,318 | 1,371,778 | 1,092,953 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 302,852 | 193,311 | 153,630 | |||||||
NOPBT Margin | 14.38% | 12.35% | 12.32% | |||||||
Operating Taxes | 41,182 | 27,271 | 25,899 | |||||||
Tax Rate | 13.60% | 14.11% | 16.86% | |||||||
NOPAT | 261,670 | 166,040 | 127,731 | |||||||
Net income | 79,933 30.86% | 61,081 66.27% | 36,737 166.31% | |||||||
Dividends | (27,237) | (15,888) | ||||||||
Dividend yield | 3.95% | 3.97% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 41,008 | 124,658 | 32,177 | |||||||
Long-term debt | 737,302 | 683,209 | 378,951 | |||||||
Deferred revenue | 32,713 | |||||||||
Other long-term liabilities | 64,351 | 28,650 | 458 | |||||||
Net debt | 519,079 | 148,366 | 229,502 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 202,726 | 153,392 | 39,651 | |||||||
CAPEX | (54,893) | (36,252) | (24,654) | |||||||
Cash from investing activities | (13,783) | (431,675) | (21,862) | |||||||
Cash from financing activities | (180,869) | 353,298 | (31,585) | |||||||
FCF | 21,477 | 170,007 | 59,303 | |||||||
Balance | ||||||||||
Cash | 247,528 | 248,600 | 167,325 | |||||||
Long term investments | 11,703 | 410,901 | 14,301 | |||||||
Excess cash | 153,922 | 581,247 | 119,297 | |||||||
Stockholders' equity | 251,865 | 485,359 | 439,977 | |||||||
Invested Capital | 1,096,940 | 737,532 | 640,567 | |||||||
ROIC | 28.53% | 24.10% | 21.13% | |||||||
ROCE | 22.91% | 15.25% | 19.03% | |||||||
EV | ||||||||||
Common stock shares outstanding | 45,394 | 45,394 | 45,394 | |||||||
Price | 15.20 72.34% | 8.82 -28.29% | 12.30 9.82% | |||||||
Market cap | 689,989 72.34% | 400,375 -28.29% | 558,346 9.82% | |||||||
EV | 1,211,991 | 549,560 | 788,698 | |||||||
EBITDA | 379,177 | 239,486 | 198,629 | |||||||
EV/EBITDA | 3.20 | 2.29 | 3.97 | |||||||
Interest | 40,854 | 14,599 | 8,123 | |||||||
Interest/NOPBT | 13.49% | 7.55% | 5.29% |