XETRVOW3
Market cap46bUSD
Dec 20, Last price
88.80EUR
1D
1.69%
1Q
-2.22%
Jan 2017
-33.45%
Name
Volkswagen AG
Chart & Performance
Profile
Volkswagen AG manufactures and sells automobiles primarily in Europe, North America, South America, and the Asia-Pacific. The company operates in four segments: Passenger Cars and Light Commercial Vehicles, Commercial Vehicles, Power Engineering, and Financial Services. The Passenger Cars and Light Commercial Vehicles segment develops vehicles, engines, and vehicle software; and light commercial vehicles; and produces and sells passenger cars and related parts. The Commercial Vehicles segment develops, produces, and sells trucks and buses; and offers parts and related services. The Power Engineering segment offers large-bore diesel engines, turbomachinery, and propulsion components. The Financial Services segment provides dealer and customer financing, leasing, banking and insurance, fleet management, and mobility services. The company also offers motorcycles. It provides its products under the Volkswagen Passenger Cars, Audi, ŠKODA, SEAT, Bentley, Porsche, Volkswagen Commercial Vehicles, Scania, MAN, Lamborghini, Ducati, and Bugatti brands. Volkswagen AG was founded in 1937 and is based in Wolfsburg, Germany. Volkswagen AG operates as a subsidiary of Porsche Automobil Holding SE.
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 | 322,284,000 15.42% | 279,232,000 11.60% | 250,199,000 12.26% | |||||||
Cost of revenue | 309,760,000 | 272,863,000 | 245,397,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 12,524,000 | 6,369,000 | 4,802,000 | |||||||
NOPBT Margin | 3.89% | 2.28% | 1.92% | |||||||
Operating Taxes | 5,265,000 | 6,208,000 | 4,698,000 | |||||||
Tax Rate | 42.04% | 97.47% | 97.83% | |||||||
NOPAT | 7,259,000 | 161,000 | 104,000 | |||||||
Net income | 16,599,000 7.39% | 15,457,000 0.49% | 15,382,000 73.47% | |||||||
Dividends | (11,732,000) | (4,362,000) | (2,994,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 1,003,000 | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 74,887,000 | 59,341,000 | 54,341,000 | |||||||
Long-term debt | 125,578,000 | 125,480,000 | 135,274,000 | |||||||
Deferred revenue | 7,001,000 | 6,301,000 | 5,792,000 | |||||||
Other long-term liabilities | 64,398,000 | 63,002,000 | 74,718,000 | |||||||
Net debt | 132,886,000 | 138,459,000 | 133,274,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 19,356,000 | 28,496,000 | 38,633,000 | |||||||
CAPEX | (25,795,000) | (22,671,000) | (18,498,000) | |||||||
Cash from investing activities | (19,812,000) | (41,822,000) | (26,128,000) | |||||||
Cash from financing activities | 16,008,000 | 4,225,000 | (7,754,000) | |||||||
FCF | 65,344,000 | (102,773,000) | 703,000 | |||||||
Balance | ||||||||||
Cash | 50,909,000 | 70,786,000 | 66,879,000 | |||||||
Long term investments | 16,670,000 | (24,424,000) | (10,538,000) | |||||||
Excess cash | 51,464,800 | 32,400,400 | 43,831,050 | |||||||
Stockholders' equity | 163,331,000 | 151,500,000 | 120,330,000 | |||||||
Invested Capital | 403,818,200 | 389,394,600 | 362,630,950 | |||||||
ROIC | 1.83% | 0.04% | 0.03% | |||||||
ROCE | 2.67% | 1.46% | 1.16% | |||||||
EV | ||||||||||
Common stock shares outstanding | 501,295 | 5,012,953 | 5,012,953 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 40,090,000 | 34,854,000 | 32,138,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 3,590,000 | 1,645,000 | 1,971,000 | |||||||
Interest/NOPBT | 28.66% | 25.83% | 41.05% |