XETRUUU
Market cap59mUSD
Dec 23, Last price
1.56EUR
1D
0.65%
1Q
-9.30%
Jan 2017
151.21%
Name
3U Holding AG
Chart & Performance
Profile
3U Holding AG, together with its subsidiaries, engages in the sale of sanitary, heating, and air conditioning technology products in Germany and internationally. The company operates in three segments: Information and Telecommunications Technology (ITC); Renewable Energies; and Sanitary, Heating and Air Conditioning Technology (SHAC). It provides call-by-call, pre-selection, call-through, and voice termination products; and data center services, such as managed IT services, collocation, infrastructure as a service, and telecommunication services, as well as operates networks and installation facilities. The company also develops, operates, and sells cloud-based CRM and ERP solutions; and trades in IT licenses. In addition, it develops wind power projects; and generates electricity with its own power plants using wind and solar energy. Further, the company offers sanitary, heating, and air conditioning technology products to wholesalers, craftsmen, self-builders, and DIYers through its online stores, as well as installs air conditioning components in buildings. 3U Holding AG was founded in 1997 and is headquartered in Marburg, 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 | 52,396 -17.53% | 63,537 13.57% | 55,943 -8.37% | |||||||
Cost of revenue | 36,561 | 37,183 | 34,954 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 15,835 | 26,354 | 20,989 | |||||||
NOPBT Margin | 30.22% | 41.48% | 37.52% | |||||||
Operating Taxes | 589 | 1,388 | 2,247 | |||||||
Tax Rate | 3.72% | 5.27% | 10.71% | |||||||
NOPAT | 15,246 | 24,966 | 18,742 | |||||||
Net income | 2,552 -32.07% | 3,757 -7.05% | 4,042 23.72% | |||||||
Dividends | (1,766) | (1,766) | ||||||||
Dividend yield | 1.15% | 1.20% | ||||||||
Proceeds from repurchase of equity | (124,723) | (1,333) | (266) | |||||||
BB yield | 166.65% | 0.86% | 0.18% | |||||||
Debt | ||||||||||
Debt current | 2,310 | 641 | 975 | |||||||
Long-term debt | 19,439 | 20,368 | 36,604 | |||||||
Deferred revenue | 1,382 | 1,453 | 1,281 | |||||||
Other long-term liabilities | 3,245 | 400 | 3,904 | |||||||
Net debt | (35,045) | (168,781) | 24,771 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 465 | 16,542 | (9,459) | |||||||
CAPEX | (1,389) | (11,003) | (5,637) | |||||||
Cash from investing activities | (7,746) | 147,817 | (13,757) | |||||||
Cash from financing activities | (127,009) | 12,628 | 9,227 | |||||||
FCF | 8,076 | 45,790 | 2,869 | |||||||
Balance | ||||||||||
Cash | 55,412 | 189,702 | 12,715 | |||||||
Long term investments | 1,382 | 88 | 93 | |||||||
Excess cash | 54,174 | 186,613 | 10,011 | |||||||
Stockholders' equity | 85,081 | 198,971 | 47,291 | |||||||
Invested Capital | 57,298 | 42,107 | 89,402 | |||||||
ROIC | 30.67% | 37.97% | 27.09% | |||||||
ROCE | 14.11% | 11.49% | 20.23% | |||||||
EV | ||||||||||
Common stock shares outstanding | 36,508 | 37,333 | 37,527 | |||||||
Price | 2.05 -50.36% | 4.13 5.09% | 3.93 75.45% | |||||||
Market cap | 74,842 -51.46% | 154,187 4.55% | 147,481 77.88% | |||||||
EV | 40,621 | (2,898) | 187,271 | |||||||
EBITDA | 19,429 | 29,749 | 24,899 | |||||||
EV/EBITDA | 2.09 | 7.52 | ||||||||
Interest | 566 | 483 | 474 | |||||||
Interest/NOPBT | 3.57% | 1.83% | 2.26% |