XHELBOREO
Market cap28mUSD
Dec 23, Last price
10.25EUR
1D
-1.44%
1Q
-33.44%
Jan 2017
66.13%
Name
Boreo Oyj
Chart & Performance
Profile
Boreo Oyj owns, acquires, and develops B2B businesses in Northern Europe. It distributes and assembles electronic components; and provides storage, logistics, courier, and technical sales services. The company is also involved in trading of power, metal machines, and construction and welding technique products and system solutions; and the after sales services, including repair and maintenance, as well as spare part sales. In addition, it deals in Putzmeister concrete pumps, stationery pumps, mortar machines, and processing and transportation equipment, as well as Sany earth moving equipment; sells new and secondhand machines; offers aftermarket services; and engages in the design, equipment, and construction of timber bodies. The company serves concrete, construction, and forest industries. Boreo Oyj was formerly known as Yleiselektroniikka Oyj. The company was incorporated in 1969 and is based in Vantaa, Finland.
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 | 161,300 0.56% | 160,400 9.49% | 146,500 50.26% | |||||||
Cost of revenue | 145,900 | 120,900 | 109,519 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 15,400 | 39,500 | 36,981 | |||||||
NOPBT Margin | 9.55% | 24.63% | 25.24% | |||||||
Operating Taxes | 700 | 1,100 | 1,300 | |||||||
Tax Rate | 4.55% | 2.78% | 3.52% | |||||||
NOPAT | 14,700 | 38,400 | 35,681 | |||||||
Net income | 2,600 -50.00% | 5,200 0.00% | 5,200 126.09% | |||||||
Dividends | (1,400) | (1,400) | (1,200) | |||||||
Dividend yield | 1.85% | 1.44% | 0.78% | |||||||
Proceeds from repurchase of equity | 1,300 | |||||||||
BB yield | -1.34% | |||||||||
Debt | ||||||||||
Debt current | 9,500 | 10,100 | 9,600 | |||||||
Long-term debt | 42,300 | 40,600 | 39,700 | |||||||
Deferred revenue | 100 | 1,700 | ||||||||
Other long-term liabilities | 2,100 | 200 | (100) | |||||||
Net debt | 45,300 | 36,300 | 42,700 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 11,600 | 4,100 | 2,000 | |||||||
CAPEX | (2,300) | (1,900) | (900) | |||||||
Cash from investing activities | (10,700) | (13,000) | (11,900) | |||||||
Cash from financing activities | (7,600) | 15,800 | 7,300 | |||||||
FCF | 18,200 | 43,700 | 11,081 | |||||||
Balance | ||||||||||
Cash | 6,500 | 13,200 | 6,300 | |||||||
Long term investments | 1,200 | 300 | ||||||||
Excess cash | 6,380 | |||||||||
Stockholders' equity | 22,600 | 21,800 | 24,500 | |||||||
Invested Capital | 88,200 | 81,520 | 66,500 | |||||||
ROIC | 17.32% | 51.88% | 66.40% | |||||||
ROCE | 16.98% | 44.04% | 54.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,691 | 2,644 | 2,609 | |||||||
Price | 28.10 -23.64% | 36.80 -37.63% | 59.00 100.68% | |||||||
Market cap | 75,605 -22.31% | 97,315 -36.78% | 153,928 105.06% | |||||||
EV | 122,405 | 135,015 | 197,628 | |||||||
EBITDA | 20,800 | 43,700 | 40,381 | |||||||
EV/EBITDA | 5.88 | 3.09 | 4.89 | |||||||
Interest | 3,000 | 1,500 | 1,000 | |||||||
Interest/NOPBT | 19.48% | 3.80% | 2.70% |