XMADLGT
Market cap68mUSD
Dec 20, Last price
6.60EUR
1D
0.00%
1Q
-9.34%
Jan 2017
-53.52%
Name
Lingotes Especiales SA
Chart & Performance
Profile
Lingotes Especiales, S.A. engages in the designing, development, casting, machining, and assembly of grey and spheroidal iron parts worldwide. It primarily manufactures brake discs. The company serves automotive, civil works, submarine wiring, electrical appliances, and general industries, as well as industrial and agricultural vehicles. Lingotes Especiales, S.A. was incorporated in 1968 and is headquartered in Valladolid, 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 | 96,795 -14.61% | 113,357 32.56% | 85,514 -5.90% | |||||||
Cost of revenue | 45,813 | 54,901 | 46,251 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 50,982 | 58,456 | 39,263 | |||||||
NOPBT Margin | 52.67% | 51.57% | 45.91% | |||||||
Operating Taxes | 1,008 | 947 | (549) | |||||||
Tax Rate | 1.98% | 1.62% | ||||||||
NOPAT | 49,974 | 57,509 | 39,811 | |||||||
Net income | 3,227 2.40% | 3,152 -313.35% | (1,477) -124.80% | |||||||
Dividends | (4,000) | (7,000) | ||||||||
Dividend yield | 6.54% | 5.83% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 6,985 | 7,090 | 6,579 | |||||||
Long-term debt | 26,642 | 18,025 | 15,677 | |||||||
Deferred revenue | 428 | 565 | 702 | |||||||
Other long-term liabilities | 188 | 179 | 497 | |||||||
Net debt | 20,167 | 18,896 | 20,270 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 18,422 | 4,925 | 1,672 | |||||||
CAPEX | (8,954) | (4,075) | (6,292) | |||||||
Cash from investing activities | (9,381) | (3,826) | (5,695) | |||||||
Cash from financing activities | (1,802) | 3,134 | (8,853) | |||||||
FCF | 78,117 | 30,634 | 34,866 | |||||||
Balance | ||||||||||
Cash | 13,459 | 6,220 | 1,986 | |||||||
Long term investments | 1 | 227 | 227 | |||||||
Excess cash | 8,621 | 552 | ||||||||
Stockholders' equity | 46,014 | 46,814 | 43,663 | |||||||
Invested Capital | 65,639 | 71,129 | 66,232 | |||||||
ROIC | 73.08% | 83.73% | 63.60% | |||||||
ROCE | 68.52% | 81.34% | 59.07% | |||||||
EV | ||||||||||
Common stock shares outstanding | 10,000 | 10,000 | 10,000 | |||||||
Price | 6.12 12.09% | 5.46 -54.50% | 12.00 -0.83% | |||||||
Market cap | 61,200 12.09% | 54,600 -54.50% | 120,000 -0.83% | |||||||
EV | 81,367 | 73,496 | 140,270 | |||||||
EBITDA | 56,829 | 63,923 | 44,331 | |||||||
EV/EBITDA | 1.43 | 1.15 | 3.16 | |||||||
Interest | 647 | 415 | 315 | |||||||
Interest/NOPBT | 1.27% | 0.71% | 0.80% |