XHELREG1V
Market cap745mUSD
Dec 20, Last price
26.86EUR
1D
1.90%
1Q
-21.60%
Jan 2017
164.37%
Name
Revenio Group Oyj
Chart & Performance
Profile
Revenio Group Oyj, a health technology company, designs, manufactures, and sells ophthalmic diagnostics and devices for the detection of glaucoma, macular degeneration, diabetic retinopathy, and cataracts in Finland, rest of Europe, and internationally. The company offers iCare IC100 and IC200 tonometers; iCare HOME, a device for self-measurement of eye pressure; imaging devices comprising iCare EIDON AF, a device with confocal retinal imaging; DRSplus, a device for detection of diabetic retinopathy; iCare MAIA, a microperimeter to measure the visual field; and iCare COMPASS, which provides fundus perimetry with true-color confocal retinal images. It also provides Oculo, an eye care software platform, which combines clinical communication, telehealth, remote patient monitoring and data analytics capabilities. Revenio Group Oyj was incorporated in 2001 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 | 96,576 -0.41% | 96,976 23.10% | 78,778 29.00% | |||||||
Cost of revenue | 43,770 | 41,450 | 34,704 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 52,806 | 55,526 | 44,074 | |||||||
NOPBT Margin | 54.68% | 57.26% | 55.95% | |||||||
Operating Taxes | 6,274 | 7,303 | 4,778 | |||||||
Tax Rate | 11.88% | 13.15% | 10.84% | |||||||
NOPAT | 46,532 | 48,223 | 39,296 | |||||||
Net income | 19,109 -12.15% | 21,753 25.59% | 17,321 29.63% | |||||||
Dividends | (9,572) | (9,036) | (8,498) | |||||||
Dividend yield | 1.32% | 0.88% | 0.58% | |||||||
Proceeds from repurchase of equity | 275 | |||||||||
BB yield | -0.02% | |||||||||
Debt | ||||||||||
Debt current | 5,563 | 5,080 | 23,523 | |||||||
Long-term debt | 16,017 | 16,860 | 2,616 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 702 | 739 | 777 | |||||||
Net debt | (2,298) | (10,715) | 728 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,862 | 23,241 | 21,509 | |||||||
CAPEX | (653) | (1,996) | (2,215) | |||||||
Cash from investing activities | (5,975) | (2,155) | (13,538) | |||||||
Cash from financing activities | (15,006) | (14,141) | (12,140) | |||||||
FCF | 35,263 | 44,138 | 40,231 | |||||||
Balance | ||||||||||
Cash | 21,542 | 32,062 | 25,216 | |||||||
Long term investments | 2,336 | 593 | 195 | |||||||
Excess cash | 19,049 | 27,806 | 21,472 | |||||||
Stockholders' equity | 101,625 | 92,823 | 80,579 | |||||||
Invested Capital | 99,462 | 83,116 | 80,906 | |||||||
ROIC | 50.97% | 58.80% | 52.24% | |||||||
ROCE | 43.36% | 48.46% | 41.58% | |||||||
EV | ||||||||||
Common stock shares outstanding | 26,593 | 26,580 | 26,557 | |||||||
Price | 27.18 -29.59% | 38.60 -30.51% | 55.55 10.44% | |||||||
Market cap | 722,792 -29.55% | 1,026,002 -30.45% | 1,475,267 10.18% | |||||||
EV | 720,494 | 1,015,287 | 1,475,995 | |||||||
EBITDA | 56,750 | 58,960 | 47,694 | |||||||
EV/EBITDA | 12.70 | 17.22 | 30.95 | |||||||
Interest | 763 | 263 | 223 | |||||||
Interest/NOPBT | 1.44% | 0.47% | 0.51% |