XLONNCYT
Market cap43mUSD
Dec 24, Last price
49.80GBP
1D
-2.56%
1Q
-29.18%
IPO
-16.81%
Name
Novacyt SA
Chart & Performance
Profile
Novacyt S.A., together with its subsidiaries, engages in the development, manufacture, contract design, and commercialization of diagnostic products for cancer and infectious diseases in the United Kingdom, rest of Europe, the United States, the Asia Pacific, the Middle East, and Africa. It operates through Primer Design, Lab21 Products, and IT-IS International. The Primer Design segment designs, manufactures, and markets molecular real-time qPCR testing devices and reagents in the areas of infectious diseases. The Lab21 Products segment develops, manufactures, and distributes a range of protein-based infectious disease in-vitro diagnostic device (IVD) products. The IT-IS International segment develops and manufactures PCR devices for the life sciences and food testing industry. It serves hospitals and corporates. The company was incorporated in 2006 and is based in Vélizy-Villacoublay, France.
Valuation
Title GBP 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 | 11,579 -44.97% | 21,040 -78.03% | 95,780 -65.45% | |||||||
Cost of revenue | 16,955 | 30,023 | 84,752 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (5,376) | (8,983) | 11,028 | |||||||
NOPBT Margin | 11.51% | |||||||||
Operating Taxes | (768) | 2,148 | (101) | |||||||
Tax Rate | ||||||||||
NOPAT | (4,608) | (11,131) | 11,129 | |||||||
Net income | (28,292) 27.44% | (22,201) 128.22% | (9,728) -107.35% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (47) | (13) | (29) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,209 | 609 | 424 | |||||||
Long-term debt | 26,199 | 1,135 | 3,316 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,272 | 145 | 308 | |||||||
Net debt | (16,703) | (84,508) | (98,150) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (24,991) | (13,729) | 15,689 | |||||||
CAPEX | (517) | (416) | (4,100) | |||||||
Cash from investing activities | (13,935) | (577) | (5,027) | |||||||
Cash from financing activities | (3,967) | (516) | (599) | |||||||
FCF | (14,275) | (5,939) | 29,517 | |||||||
Balance | ||||||||||
Cash | 44,063 | 86,982 | 101,755 | |||||||
Long term investments | 48 | (730) | 135 | |||||||
Excess cash | 43,532 | 85,200 | 97,101 | |||||||
Stockholders' equity | 33,955 | 65,498 | 91,241 | |||||||
Invested Capital | 69,263 | 50,729 | 52,637 | |||||||
ROIC | 21.74% | |||||||||
ROCE | 7.60% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 70,626 | 70,626 | 70,626 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 4,267 | (1,065) | 18,910 | |||||||
EV/EBITDA | ||||||||||
Interest | 682 | 489 | 239 | |||||||
Interest/NOPBT | 2.17% |