XMADACX
Market cap2.40bUSD
Dec 20, Last price
9.22EUR
1D
0.11%
1Q
-4.46%
Jan 2017
-26.88%
Name
Acerinox SA
Chart & Performance
Profile
Acerinox, S.A., through its subsidiaries, manufactures, transforms, and markets stainless steel products in Spain, the Americas, Africa, Asia, Oceania, and Europe. The company offers flat products, including coil cold rollings, hot rolled and black coils, teardrop steel or coils, and hot and cold rolled sheets, as well as roughing materials, discs, billets, and plates. It also provides long products, which include steel and color coated wires, corrugated wires, hexagonal wire rods, bars, hot and cold rebars, decorticated bars, black bars, steel profiles, and corrugated hot rolls. The company was incorporated in 1970 and is headquartered in Madrid, Spain.
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 | 6,607,978 -23.95% | 8,688,494 29.57% | 6,705,739 43.64% | |||||||
Cost of revenue | 6,079,671 | 5,833,425 | 4,465,537 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 528,307 | 2,855,069 | 2,240,202 | |||||||
NOPBT Margin | 7.99% | 32.86% | 33.41% | |||||||
Operating Taxes | 138,378 | 260,889 | 180,222 | |||||||
Tax Rate | 26.19% | 9.14% | 8.04% | |||||||
NOPAT | 389,929 | 2,594,180 | 2,059,980 | |||||||
Net income | 228,128 -58.97% | 556,054 -2.77% | 571,882 1,065.94% | |||||||
Dividends | (149,562) | (129,850) | (135,226) | |||||||
Dividend yield | 5.63% | 5.46% | 4.39% | |||||||
Proceeds from repurchase of equity | (2,084) | (206,004) | (9,418) | |||||||
BB yield | 0.08% | 8.65% | 0.31% | |||||||
Debt | ||||||||||
Debt current | 843,731 | 594,492 | 484,905 | |||||||
Long-term debt | 1,328,802 | 1,409,474 | 1,380,784 | |||||||
Deferred revenue | 36,347 | 27,465 | 18,684 | |||||||
Other long-term liabilities | 198,446 | 174,029 | 214,815 | |||||||
Net debt | 349,829 | 455,027 | 574,746 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 481,481 | 544,083 | 387,814 | |||||||
CAPEX | (174,903) | (136,717) | (102,142) | |||||||
Cash from investing activities | (174,701) | (125,500) | (90,436) | |||||||
Cash from financing activities | (5,566) | (216,035) | 10,314 | |||||||
FCF | 597,269 | 2,403,705 | 1,624,317 | |||||||
Balance | ||||||||||
Cash | 1,798,034 | 1,557,819 | 1,290,281 | |||||||
Long term investments | 24,670 | (8,880) | 662 | |||||||
Excess cash | 1,492,305 | 1,114,514 | 955,656 | |||||||
Stockholders' equity | 345,158 | 871,661 | 702,655 | |||||||
Invested Capital | 4,488,995 | 3,773,879 | 3,534,261 | |||||||
ROIC | 9.44% | 70.99% | 59.98% | |||||||
ROCE | 10.48% | 58.59% | 50.49% | |||||||
EV | ||||||||||
Common stock shares outstanding | 249,260 | 257,598 | 270,436 | |||||||
Price | 10.66 15.37% | 9.24 -18.88% | 11.39 26.14% | |||||||
Market cap | 2,657,112 11.63% | 2,380,207 -22.73% | 3,080,265 26.13% | |||||||
EV | 3,061,637 | 2,908,830 | 3,714,833 | |||||||
EBITDA | 699,437 | 3,048,004 | 2,419,305 | |||||||
EV/EBITDA | 4.38 | 0.95 | 1.54 | |||||||
Interest | 104,973 | 62,799 | 45,280 | |||||||
Interest/NOPBT | 19.87% | 2.20% | 2.02% |