XICEICESEA
Market cap110mUSD
Dec 20, Last price
5.00ISK
1D
-0.60%
1Q
3.31%
IPO
-0.60%
Name
Iceland Seafood Internat hf
Chart & Performance
Profile
Iceland Seafood International hf., together with its subsidiaries, processes, sells, and distributes seafood products in Southern Europe, the United Kingdom, Ireland, and internationally. The company operates through Value Added Southern Europe, Value Added Northern Europe, and Sales and Distribution segments. It provides ready meals, fresh seafood, coated products, landfrozen, shell fish, smoked fish, light and wet salted, frozen at sea, pelagic fish, dried products, and cephalopods. The company offers its products under the Islandia, Batter Me Up, Banord, Iceland Gold, Havelok, Islandia Armengol, Las Tapas de Islandia Armengol, OceanPath, Dunn's, Icelandic Seafood, Seastar, El Autentico, CARR & SONS, Nolans, Ahumados Dominguez, Elba, and Fish & Chips brands. It also exports its products. The company was founded in 1932 and is headquartered in Reykjavik, Iceland.
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 | 429,905 2.17% | 420,757 -6.30% | 449,049 21.42% | |||||||
Cost of revenue | 365,492 | 349,646 | 380,654 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 64,413 | 71,111 | 68,395 | |||||||
NOPBT Margin | 14.98% | 16.90% | 15.23% | |||||||
Operating Taxes | 1,470 | 4,053 | 3,100 | |||||||
Tax Rate | 2.28% | 5.70% | 4.53% | |||||||
NOPAT | 62,943 | 67,058 | 65,295 | |||||||
Net income | (20,213) -343.71% | 8,294 -5.57% | 8,783 393.43% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 13,044 | 4,177 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 74,734 | 72,598 | 82,296 | |||||||
Long-term debt | 42,678 | 35,822 | 43,918 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,620 | 1,211 | 1,470 | |||||||
Net debt | 97,824 | 97,348 | 98,405 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 11,245 | (21,829) | 8,989 | |||||||
CAPEX | (6,919) | (8,019) | (5,473) | |||||||
Cash from investing activities | (8,236) | (7,667) | (17,060) | |||||||
Cash from financing activities | 3,477 | 14,330 | 13,296 | |||||||
FCF | 67,825 | (4,411) | 73,015 | |||||||
Balance | ||||||||||
Cash | 16,524 | 11,072 | 27,766 | |||||||
Long term investments | 3,064 | 43 | ||||||||
Excess cash | 5,357 | |||||||||
Stockholders' equity | 29,182 | 26,265 | 36,854 | |||||||
Invested Capital | 189,993 | 185,889 | 208,451 | |||||||
ROIC | 33.49% | 34.01% | 33.22% | |||||||
ROCE | 33.46% | 37.83% | 31.86% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,806,672 | 2,646,346 | 2,646,346 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 77,403 | 77,980 | 72,130 | |||||||
EV/EBITDA | ||||||||||
Interest | 6,075 | 2,779 | 2,739 | |||||||
Interest/NOPBT | 9.43% | 3.91% | 4.00% |