XHELCTH1V
Market cap27mUSD
Dec 23, Last price
2.69EUR
1D
2.67%
1Q
-4.95%
Jan 2017
-58.62%
Name
Componenta Oyj
Chart & Performance
Profile
Componenta Corporation, together with its subsidiaries, provides cast iron components in Finland. The company offers non-machined, machined, and painted iron cast components. It also offers castings, forgings, aluminium, plate cuttings, structural and machine steel, tempered, and case-hardened steel materials. In addition, the company provides shafts, frames, covers, sleeves, wheels, bars, beams, blocks, gear wheels, brackets, supports, and other teeth-cutted products. Further, the company offers sawing, washing, bending, fitting assembly, assembly, welding, brazing, and 3D measuring services. Additionally, the company provides plasma cutting, bending, rolling, shot blasting, machining, and welding services. It primarily serves agricultural machinery, heavy trucks, machine building, construction, and mining industries. The company was founded in 1918 and is headquartered 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 | 101,809 -6.67% | 109,087 25.02% | 87,254 24.58% | |||||||
Cost of revenue | 41,300 | 53,150 | 38,642 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 60,509 | 55,937 | 48,612 | |||||||
NOPBT Margin | 59.43% | 51.28% | 55.71% | |||||||
Operating Taxes | 21 | (158) | 1,213 | |||||||
Tax Rate | 0.03% | 2.50% | ||||||||
NOPAT | 60,488 | 56,095 | 47,399 | |||||||
Net income | 1,547 2,436.07% | 61 -103.77% | (1,618) -49.04% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 488 | (577) | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,080 | 3,568 | 2,808 | |||||||
Long-term debt | 22,155 | 19,812 | 18,272 | |||||||
Deferred revenue | 14 | |||||||||
Other long-term liabilities | 640 | 701 | 1,116 | |||||||
Net debt | 19,545 | 14,242 | 15,300 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,126 | 6,171 | 2,837 | |||||||
CAPEX | (2,794) | (2,441) | (1,194) | |||||||
Cash from investing activities | (2,749) | (2,401) | (1,194) | |||||||
Cash from financing activities | (1,700) | (401) | (13,163) | |||||||
FCF | 57,214 | 56,727 | 50,313 | |||||||
Balance | ||||||||||
Cash | 5,277 | 8,600 | 5,231 | |||||||
Long term investments | 413 | 538 | 549 | |||||||
Excess cash | 600 | 3,684 | 1,417 | |||||||
Stockholders' equity | 25,550 | 24,127 | 23,457 | |||||||
Invested Capital | 39,964 | 33,263 | 33,850 | |||||||
ROIC | 165.21% | 167.17% | 136.48% | |||||||
ROCE | 149.17% | 151.17% | 137.01% | |||||||
EV | ||||||||||
Common stock shares outstanding | 9,713 | 9,579 | 9,493 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 66,260 | 61,467 | 53,558 | |||||||
EV/EBITDA | ||||||||||
Interest | 2,237 | 1,341 | 1,236 | |||||||
Interest/NOPBT | 3.70% | 2.40% | 2.54% |