XMAD
CBAV
Market cap578mUSD
Apr 07, Last price
32.50EUR
1D
-0.91%
1Q
-1.81%
Jan 2017
242.11%
Name
Clinica Baviera SA
Chart & Performance
Profile
Clínica Baviera, S.A., a medical company, operates a network of ophthalmology clinics. The company is involved in the diagnosis, treatment, and monitoring of various types of visual disorders. Its clinics offers myopia, hyperopia, astigmatism, presbyopia, cataract, retina, pediatric ophthalmology, glaucoma, squint, cornea, neuroftalmología, vías lagrimales, and oculoplasty treatments. It operates approximately 90 centers in Spain, Germany, Austria, and Italy. The company is based in Madrid, Spain.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 262,648 16.77% | 224,924 13.34% | 198,449 14.89% | |||||||
Cost of revenue | 30,565 | 53,236 | 53,708 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 232,083 | 171,688 | 144,741 | |||||||
NOPBT Margin | 88.36% | 76.33% | 72.94% | |||||||
Operating Taxes | 14,855 | 12,919 | 10,533 | |||||||
Tax Rate | 6.40% | 7.52% | 7.28% | |||||||
NOPAT | 217,228 | 158,769 | 134,208 | |||||||
Net income | 40,205 11.77% | 35,971 21.86% | 29,519 7.77% | |||||||
Dividends | (25,890) | (13,042) | (17,188) | |||||||
Dividend yield | 5.10% | 3.48% | 6.02% | |||||||
Proceeds from repurchase of equity | (8,809) | 5 | (20) | |||||||
BB yield | 1.73% | 0.00% | 0.01% | |||||||
Debt | ||||||||||
Debt current | 10,655 | 2,006 | ||||||||
Long-term debt | 81,368 | 73,385 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 61,979 | 3,972 | 2,464 | |||||||
Net debt | (12,534) | 40,690 | 52,890 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 62,762 | 57,812 | 53,377 | |||||||
CAPEX | (26,508) | (22,679) | (14,031) | |||||||
Cash from investing activities | (20,899) | (44,313) | (12,559) | |||||||
Cash from financing activities | (39,910) | (24,366) | (31,446) | |||||||
FCF | 193,626 | 145,789 | 125,382 | |||||||
Balance | ||||||||||
Cash | 38,581 | 51,241 | 38,990 | |||||||
Long term investments | (26,047) | 93 | (16,489) | |||||||
Excess cash | 40,087 | 12,579 | ||||||||
Stockholders' equity | 43,276 | 87,165 | 93,086 | |||||||
Invested Capital | 160,339 | 103,431 | 96,285 | |||||||
ROIC | 164.71% | 159.00% | 134.00% | |||||||
ROCE | 143.92% | 119.20% | 132.64% | |||||||
EV | ||||||||||
Common stock shares outstanding | 16,277 | 16,303 | 16,303 | |||||||
Price | 31.20 35.65% | 23.00 31.43% | 17.50 -17.45% | |||||||
Market cap | 507,853 35.44% | 374,961 31.43% | 285,303 -17.45% | |||||||
EV | 496,759 | 416,930 | 339,217 | |||||||
EBITDA | 252,963 | 188,668 | 159,738 | |||||||
EV/EBITDA | 1.96 | 2.21 | 2.12 | |||||||
Interest | 1,217 | 572 | 419 | |||||||
Interest/NOPBT | 0.52% | 0.33% | 0.29% |