XETRTPE
Market cap308mUSD
Dec 23, Last price
13.65EUR
1D
0.59%
1Q
9.11%
Jan 2017
498.42%
Name
PVA TePla AG
Chart & Performance
Profile
PVA TePla AG, together with its subsidiaries, manufactures and sells systems for the production and refinement of high-tech materials worldwide. It operates through two segments, Industrial Systems and Semiconductor Systems. The Industrial Systems division provides structural material technologies for semiconductor, aviation and aerospace, energy technology, and hard metal tools industries; and engages in the vacuum brazing, vacuum heat treatment, and diffusion bonding activities. The Semiconductor Systems division offers crystal growing systems, including silicon wafer technologies for microelectronics and silicon carbide wafer technologies for high-performance electronics; metrology systems comprising technologies for non-destructive quality control of wafers, semiconductor parts, and high-tech industrial material; and plasma systems, such as production technologies for micro-electronic mechanical systems and high-brightness light-emitting diodes, as well as technologies for the fabrication of ultrathin wafers. The company is headquartered in Wettenberg, 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 | 263,446 28.37% | 205,225 31.77% | 155,739 13.65% | |||||||
Cost of revenue | 230,050 | 180,292 | 140,434 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 33,396 | 24,933 | 15,305 | |||||||
NOPBT Margin | 12.68% | 12.15% | 9.83% | |||||||
Operating Taxes | 9,684 | 6,130 | 5,599 | |||||||
Tax Rate | 29.00% | 24.59% | 36.58% | |||||||
NOPAT | 23,712 | 18,803 | 9,706 | |||||||
Net income | 24,421 38.30% | 17,658 45.27% | 12,155 -4.51% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,009 | 5,801 | 979 | |||||||
Long-term debt | 15,781 | 5,820 | 3,417 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 14,302 | 14,318 | 17,202 | |||||||
Net debt | (8,343) | (24,607) | (79,179) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,998 | (14,073) | 58,855 | |||||||
CAPEX | (11,266) | (6,689) | (3,422) | |||||||
Cash from investing activities | (10,841) | (21,281) | (33,981) | |||||||
Cash from financing activities | 7,303 | (1,305) | (1,512) | |||||||
FCF | (10,560) | (31,047) | 34,889 | |||||||
Balance | ||||||||||
Cash | 20,132 | 46,133 | 57,734 | |||||||
Long term investments | 9,001 | (9,905) | 25,841 | |||||||
Excess cash | 15,961 | 25,967 | 75,788 | |||||||
Stockholders' equity | 127,417 | 187,587 | 148,619 | |||||||
Invested Capital | 143,546 | 92,679 | 22,954 | |||||||
ROIC | 20.08% | 32.52% | 22.10% | |||||||
ROCE | 19.38% | 19.67% | 14.78% | |||||||
EV | ||||||||||
Common stock shares outstanding | 21,750 | 21,750 | 21,750 | |||||||
Price | 20.40 9.91% | 18.56 -55.70% | 41.90 113.78% | |||||||
Market cap | 443,700 9.91% | 403,680 -55.70% | 911,325 113.78% | |||||||
EV | 435,357 | 379,073 | 832,146 | |||||||
EBITDA | 40,545 | 29,873 | 20,006 | |||||||
EV/EBITDA | 10.74 | 12.69 | 41.59 | |||||||
Interest | 887 | 398 | 370 | |||||||
Interest/NOPBT | 2.66% | 1.60% | 2.42% |