XETRSUR
Market cap319mUSD
Dec 23, Last price
19.80EUR
1D
0.00%
1Q
33.78%
Jan 2017
-16.33%
Name
Surteco Group SE
Chart & Performance
Profile
Surteco Group SE develops, produces, and sells coated surface materials based on paper and plastic in Germany, rest of Europe, and North and South America. The company operates through Decoratives, Profiles, and Technicals segments. The Decoratives segment offers decor papers, finish foils, and edgebandings. Its Profiles segment provides floor strips, skirtings, wall edging systems, and technical extrusions for a range of industrial applications. The company's Technicals segment offers impregnated products, surface coatings, multi-layer hybrid foils, bandings, finish foils based on plastic, and technical plastic foils for other industrial sectors and for further processing to form carpets. It serves the wood-based, flooring, door and furniture, interior design, construction, trade floorlayers, and caravan industries, as well as carpenters and artisan businesses. Surteco Group SE is based in Buttenwiesen, 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 | 835,089 11.69% | 747,698 -1.24% | 757,060 20.75% | |||||||
Cost of revenue | 806,119 | 473,975 | 444,397 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 28,970 | 273,723 | 312,663 | |||||||
NOPBT Margin | 3.47% | 36.61% | 41.30% | |||||||
Operating Taxes | 4,762 | 11,590 | 22,164 | |||||||
Tax Rate | 16.44% | 4.23% | 7.09% | |||||||
NOPAT | 24,208 | 262,133 | 290,499 | |||||||
Net income | (12,289) -148.70% | 25,233 -47.22% | 47,806 41.91% | |||||||
Dividends | (10,854) | (15,506) | (12,405) | |||||||
Dividend yield | 4.32% | 5.24% | 2.11% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 68,678 | 9,510 | 92,784 | |||||||
Long-term debt | 432,786 | 290,550 | 153,928 | |||||||
Deferred revenue | 16,212 | 12,432 | ||||||||
Other long-term liabilities | 27,851 | 9,793 | 107 | |||||||
Net debt | 389,253 | 182,298 | 173,646 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 100,581 | 69,137 | 43,753 | |||||||
CAPEX | (34,769) | (50,321) | (33,100) | |||||||
Cash from investing activities | (273,173) | (38,940) | (30,683) | |||||||
Cash from financing activities | 166,698 | 15,084 | (72,633) | |||||||
FCF | (25,145) | 250,696 | 250,381 | |||||||
Balance | ||||||||||
Cash | 111,811 | 121,801 | 74,747 | |||||||
Long term investments | 400 | (4,039) | (1,681) | |||||||
Excess cash | 70,457 | 80,377 | 35,213 | |||||||
Stockholders' equity | 270,145 | 303,319 | 290,927 | |||||||
Invested Capital | 805,192 | 614,352 | 604,459 | |||||||
ROIC | 3.41% | 43.01% | 49.76% | |||||||
ROCE | 3.18% | 37.24% | 46.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 15,506 | 15,506 | 15,506 | |||||||
Price | 16.20 -15.18% | 19.10 -49.60% | 37.90 57.26% | |||||||
Market cap | 251,193 -15.18% | 296,159 -49.60% | 587,667 57.26% | |||||||
EV | 640,716 | 493,377 | 778,898 | |||||||
EBITDA | 87,420 | 317,723 | 354,903 | |||||||
EV/EBITDA | 7.33 | 1.55 | 2.19 | |||||||
Interest | 17,483 | 4,997 | 4,810 | |||||||
Interest/NOPBT | 60.35% | 1.83% | 1.54% |