XETRSKB
Market cap257mUSD
Dec 23, Last price
15.00EUR
1D
1.49%
1Q
62.16%
Jan 2017
-64.91%
IPO
-4.76%
Name
Koenig & Bauer AG
Chart & Performance
Profile
Koenig & Bauer AG develops and manufactures printing and postprint systems worldwide. It operates through three segments: Sheetfed, Digital & Webfed, and Special. The Sheetfed segment offers offset presses for packaging and commercial printing, as well as workflow and logistics solutions; and peripheral equipment for finishing and processing printed products, such as rotary/flatbed die cutters and folding-box gluing lines. The Digital & Web segment provides digital and offset web-fed presses for decor, flexible packaging, and newspaper and commercial printing applications. This segment also offers flexo presses for flexible packaging, as well as presses for flexo and digital printing of corrugated boards. The Special segment offers special presses for banknote and security printing applications; and systems for industrial marking and coding, as well as special systems for direct metal decorating and glass and hollow container printing. The company also provides inspection, maintenance, and calibration services; retrofits/upgrades and service contracts; and spare parts, consumables, and accessories for the presses. Koenig & Bauer AG was founded in 1817 and is headquartered in Würzburg, 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 | 1,326,800 11.90% | 1,185,700 6.26% | 1,115,800 8.48% | |||||||
Cost of revenue | 1,299,600 | 1,162,600 | 1,083,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 27,200 | 23,100 | 31,900 | |||||||
NOPBT Margin | 2.05% | 1.95% | 2.86% | |||||||
Operating Taxes | 10,200 | 2,100 | 4,500 | |||||||
Tax Rate | 37.50% | 9.09% | 14.11% | |||||||
NOPAT | 17,000 | 21,000 | 27,400 | |||||||
Net income | 2,600 -75.00% | 10,400 -24.09% | 13,700 -113.29% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 52,800 | 59,500 | 34,200 | |||||||
Long-term debt | 242,200 | 157,700 | 116,400 | |||||||
Deferred revenue | 213,900 | |||||||||
Other long-term liabilities | 219,200 | 149,300 | 9,900 | |||||||
Net debt | 161,600 | 40,700 | (7,100) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (31,800) | 5,400 | 95,000 | |||||||
CAPEX | (52,200) | (44,000) | (32,400) | |||||||
Cash from investing activities | (61,600) | (65,100) | (38,700) | |||||||
Cash from financing activities | 61,200 | 59,400 | (68,400) | |||||||
FCF | (85,100) | (9,000) | 81,800 | |||||||
Balance | ||||||||||
Cash | 96,400 | 132,200 | 129,500 | |||||||
Long term investments | 37,000 | 44,300 | 28,200 | |||||||
Excess cash | 67,060 | 117,215 | 101,910 | |||||||
Stockholders' equity | 322,500 | 654,900 | 592,300 | |||||||
Invested Capital | 831,640 | 617,085 | 567,890 | |||||||
ROIC | 2.35% | 3.54% | 4.53% | |||||||
ROCE | 3.03% | 2.86% | 4.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 16,525 | 16,525 | 16,525 | |||||||
Price | 12.10 -25.68% | 16.28 -47.99% | 31.30 30.85% | |||||||
Market cap | 199,950 -25.68% | 269,023 -47.99% | 517,226 30.85% | |||||||
EV | 363,050 | 311,423 | 511,426 | |||||||
EBITDA | 72,900 | 63,900 | 71,200 | |||||||
EV/EBITDA | 4.98 | 4.87 | 7.18 | |||||||
Interest | 19,200 | 10,100 | 10,500 | |||||||
Interest/NOPBT | 70.59% | 43.72% | 32.92% |