XETRVBK
Market cap681mUSD
Dec 23, Last price
10.28EUR
1D
4.05%
1Q
-35.67%
Jan 2017
41.79%
IPO
264.54%
Name
Verbio Vereinigte Bioenergie AG
Chart & Performance
Profile
VERBIO Vereinigte BioEnergie AG produces and supplies biofuels in Germany and rest of Europe. The company's products include biodiesel, bioethanol, biomethane, biosterol, bioglycerin, and liquid fertilizers. The company offers its products to oil corporations, oil traders, independent filling stations, haulage companies, public utilities, and vehicle fleets. VERBIO Vereinigte BioEnergie AG was founded in 2006 and is headquartered in Leipzig, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 1,658,034 -15.76% | 1,968,281 8.60% | 1,812,477 76.65% | |||||||
Cost of revenue | 1,419,289 | 1,622,592 | 1,231,454 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 238,745 | 345,689 | 581,023 | |||||||
NOPBT Margin | 14.40% | 17.56% | 32.06% | |||||||
Operating Taxes | 40,125 | 67,087 | 143,207 | |||||||
Tax Rate | 16.81% | 19.41% | 24.65% | |||||||
NOPAT | 198,620 | 278,602 | 437,816 | |||||||
Net income | 19,960 -84.88% | 132,024 -58.17% | 315,625 238.64% | |||||||
Dividends | (12,703) | (12,680) | (12,637) | |||||||
Dividend yield | 1.14% | 0.54% | 0.41% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 36,249 | 54,546 | 4,967 | |||||||
Long-term debt | 220,847 | 163,374 | 63,805 | |||||||
Deferred revenue | 619 | 1,342 | ||||||||
Other long-term liabilities | 42,298 | 391 | 355 | |||||||
Net debt | 133,910 | 45,694 | (233,237) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 116,775 | 26,094 | 325,031 | |||||||
CAPEX | (170,359) | (203,215) | (114,877) | |||||||
Cash from investing activities | (144,900) | (266,428) | (113,617) | |||||||
Cash from financing activities | (19,529) | 112,214 | (18,481) | |||||||
FCF | 24,055 | (79,669) | 368,249 | |||||||
Balance | ||||||||||
Cash | 123,186 | 183,747 | 300,497 | |||||||
Long term investments | (11,521) | 1,512 | ||||||||
Excess cash | 40,284 | 73,812 | 211,385 | |||||||
Stockholders' equity | 424,734 | 410,287 | 319,062 | |||||||
Invested Capital | 1,158,647 | 1,017,200 | 555,423 | |||||||
ROIC | 18.26% | 35.43% | 81.54% | |||||||
ROCE | 19.91% | 31.50% | 74.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 63,718 | 63,604 | 63,467 | |||||||
Price | 17.44 -52.67% | 36.85 -23.23% | 48.00 12.36% | |||||||
Market cap | 1,111,245 -52.59% | 2,343,820 -23.06% | 3,046,429 12.42% | |||||||
EV | 1,247,696 | 2,391,870 | 2,815,416 | |||||||
EBITDA | 290,776 | 387,259 | 613,564 | |||||||
EV/EBITDA | 4.29 | 6.18 | 4.59 | |||||||
Interest | 10,622 | 1,866 | 3,238 | |||||||
Interest/NOPBT | 4.45% | 0.54% | 0.56% |