XLISALTR
Market cap1.11bUSD
Dec 20, Last price
5.20EUR
1D
0.78%
1Q
8.11%
Jan 2017
34.58%
IPO
402.07%
Name
Altri SGPS SA
Chart & Performance
Profile
Altri, SGPS, S.A. produces and sells bleached eucalyptus pulp in Portugal and internationally. It offers bleached eucalyptus kraft pulp for use in a range of papers, such as tissues, and printing and writing papers; and dissolving pulp for use in textile production. The company is also involved timber commercialization; forest management; the production of energy from forest resources, such as industrial cogeneration from black liquor and biomass; real estate activities; and production of plants in nurseries, as well as the provision of services related with forests and landscapes. The company was incorporated in 2005 and is headquartered in Porto, Portugal.
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 | 752,427 -28.47% | 1,051,902 33.96% | 785,217 29.02% | |||||||
Cost of revenue | 645,383 | 442,009 | 499,389 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 107,044 | 609,893 | 285,828 | |||||||
NOPBT Margin | 14.23% | 57.98% | 36.40% | |||||||
Operating Taxes | 4,955 | 54,869 | 26,516 | |||||||
Tax Rate | 4.63% | 9.00% | 9.28% | |||||||
NOPAT | 102,088 | 555,024 | 259,312 | |||||||
Net income | 42,786 -71.95% | 152,535 13.26% | 134,673 285.03% | |||||||
Dividends | (63,441) | (79,096) | (71,796) | |||||||
Dividend yield | 6.72% | 7.70% | 6.24% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 141,199 | 118,998 | 135,695 | |||||||
Long-term debt | 637,392 | 605,999 | 594,192 | |||||||
Deferred revenue | 515 | 1,635 | 2,288 | |||||||
Other long-term liabilities | 29,728 | 8,917 | 14,619 | |||||||
Net debt | 520,105 | 482,808 | 384,102 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 82,671 | 152,177 | 262,119 | |||||||
CAPEX | (61,105) | (45,322) | (65,111) | |||||||
Cash from investing activities | (39,152) | (39,754) | (259,539) | |||||||
Cash from financing activities | (4,572) | (161,440) | 242,447 | |||||||
FCF | (52,334) | 63,248 | 889,332 | |||||||
Balance | ||||||||||
Cash | 253,703 | 233,607 | 238,937 | |||||||
Long term investments | 4,783 | 8,582 | 106,847 | |||||||
Excess cash | 220,865 | 189,594 | 306,524 | |||||||
Stockholders' equity | 407,091 | 497,896 | 336,712 | |||||||
Invested Capital | 918,485 | 1,050,525 | 1,069,646 | |||||||
ROIC | 10.37% | 52.36% | 22.82% | |||||||
ROCE | 9.07% | 47.68% | 20.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 205,132 | 205,132 | 205,132 | |||||||
Price | 4.60 -8.09% | 5.01 -10.78% | 5.61 8.72% | |||||||
Market cap | 943,606 -8.09% | 1,026,684 -10.78% | 1,150,789 8.72% | |||||||
EV | 1,468,646 | 1,511,677 | 1,716,165 | |||||||
EBITDA | 173,997 | 673,959 | 349,820 | |||||||
EV/EBITDA | 8.44 | 2.24 | 4.91 | |||||||
Interest | 32,326 | 12,942 | 12,045 | |||||||
Interest/NOPBT | 30.20% | 2.12% | 4.21% |