XMADAZK
Market cap156mUSD
Dec 20, Last price
6.14EUR
1D
0.00%
1Q
-3.46%
Jan 2017
4.60%
Name
Azkoyen SA
Chart & Performance
Profile
Azkoyen, S.A. designs, manufactures, and sells technological solutions in Spain and internationally. It operates through Time & Security, Coffee & Vending Systems, and Payment Technologies segments. The Time & Security segment manufactures, markets, and implements software and hardware systems for access control, presence control, and integrated security systems. The Coffee & Vending Systems segment manufactures and markets vending machines for hot and cold drinks, and cigarettes and tobacco. It serves bakeries, cafeterias, hotels, restaurants, offices, retail, convenience stores, hospitals, leisure centers, service stations, sports centers, the transport sector, universities, public institutions, etc. The Payment Technologies segment designs, manufactures and markets various automatic mechanisms for selection, packaging, return, counting, etc. of coins and banknotes, as well as credit or debit card readers and other related activities. It serves food stores, pharmacies, and small and medium-sized hotels. Azkoyen, S.A. was founded in 1945 and is based in Peralta, 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 | 192,469 12.66% | 170,841 23.03% | 138,866 21.43% | |||||||
Cost of revenue | 80,266 | 69,576 | 68,336 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 112,203 | 101,265 | 70,530 | |||||||
NOPBT Margin | 58.30% | 59.27% | 50.79% | |||||||
Operating Taxes | 5,419 | 4,781 | 3,652 | |||||||
Tax Rate | 4.83% | 4.72% | 5.18% | |||||||
NOPAT | 106,784 | 96,484 | 66,878 | |||||||
Net income | 17,335 16.24% | 14,913 15.37% | 12,926 104.30% | |||||||
Dividends | (4,505) | (25,765) | (4,877) | |||||||
Dividend yield | 2.91% | 17.85% | 3.88% | |||||||
Proceeds from repurchase of equity | (56) | |||||||||
BB yield | 0.04% | |||||||||
Debt | ||||||||||
Debt current | 17,461 | 12,130 | 8,434 | |||||||
Long-term debt | 33,062 | 42,325 | 14,423 | |||||||
Deferred revenue | 619 | 503 | 421 | |||||||
Other long-term liabilities | 3,815 | 5,436 | 990 | |||||||
Net debt | 35,285 | 41,734 | (3,517) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 15,868 | 19,176 | 21,173 | |||||||
CAPEX | (4,958) | (5,084) | (4,402) | |||||||
Cash from investing activities | (260) | (30,407) | (4,355) | |||||||
Cash from financing activities | (12,982) | (2,272) | (13,365) | |||||||
FCF | 95,153 | 86,377 | 69,777 | |||||||
Balance | ||||||||||
Cash | 13,766 | 11,081 | 24,679 | |||||||
Long term investments | 1,472 | 1,640 | 1,695 | |||||||
Excess cash | 5,615 | 4,179 | 19,431 | |||||||
Stockholders' equity | 116,466 | 118,126 | 127,849 | |||||||
Invested Capital | 157,335 | 148,647 | 111,621 | |||||||
ROIC | 69.80% | 74.14% | 59.80% | |||||||
ROCE | 66.18% | 63.43% | 52.53% | |||||||
EV | ||||||||||
Common stock shares outstanding | 24,377 | 24,379 | 24,382 | |||||||
Price | 6.36 7.43% | 5.92 14.73% | 5.16 3.61% | |||||||
Market cap | 155,037 7.42% | 144,324 14.71% | 125,811 3.63% | |||||||
EV | 190,513 | 186,192 | 122,493 | |||||||
EBITDA | 121,087 | 108,522 | 76,402 | |||||||
EV/EBITDA | 1.57 | 1.72 | 1.60 | |||||||
Interest | 2,827 | 963 | 147 | |||||||
Interest/NOPBT | 2.52% | 0.95% | 0.21% |