XMADNEA
Market cap97mUSD
Dec 20, Last price
7.68EUR
1D
2.40%
1Q
9.71%
Jan 2017
340.11%
Name
Nicolas Correa SA
Chart & Performance
Profile
Nicolás Correa, S.A. designs, manufactures, and sells milling machines in Spain and internationally. It offers bed type, travelling column, bridge type moving table milling, gantry type, and gantry milling machines; and express delivery machines, as well as machines with a T-shaped configuration. The company also designs and manufactures machine welded and machined structures, enclosures, telescopic guards, and other metal parts for the general industry; and manufactures and installs electrical cabinets and boards for the industrial machinery sector. In addition, it provides applications engineering and after-sales services. The company offers its products for use in aeronautic, automotive, railway, wind energy, capital goods, energy, defense, general machining, and oil and gas applications. Nicolás Correa, S.A. was founded in 1947 and is based in Burgos, 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 | 109,861 11.93% | 98,151 28.22% | 76,546 15.07% | |||||||
Cost of revenue | 64,358 | 59,164 | 45,473 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 45,503 | 38,987 | 31,073 | |||||||
NOPBT Margin | 41.42% | 39.72% | 40.59% | |||||||
Operating Taxes | 2,005 | 1,143 | 1,363 | |||||||
Tax Rate | 4.41% | 2.93% | 4.39% | |||||||
NOPAT | 43,498 | 37,844 | 29,710 | |||||||
Net income | 10,539 16.61% | 9,038 62.17% | 5,573 -3.30% | |||||||
Dividends | (2,796) | (2,500) | (2,135) | |||||||
Dividend yield | 3.54% | 4.43% | 2.94% | |||||||
Proceeds from repurchase of equity | (369) | |||||||||
BB yield | 0.51% | |||||||||
Debt | ||||||||||
Debt current | 3,060 | 3,592 | 4,265 | |||||||
Long-term debt | 5,634 | 7,885 | 8,631 | |||||||
Deferred revenue | 741 | 651 | ||||||||
Other long-term liabilities | 2,198 | 1,079 | 819 | |||||||
Net debt | (13,632) | (13,310) | (14,294) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 8,217 | 7,798 | 15,763 | |||||||
CAPEX | (3,927) | (3,023) | (2,393) | |||||||
Cash from investing activities | (5,177) | (4,914) | (2,338) | |||||||
Cash from financing activities | (5,752) | (5,822) | (6,313) | |||||||
FCF | 35,949 | 29,997 | 38,067 | |||||||
Balance | ||||||||||
Cash | 18,862 | 21,608 | 24,535 | |||||||
Long term investments | 3,464 | 3,179 | 2,655 | |||||||
Excess cash | 16,833 | 19,879 | 23,363 | |||||||
Stockholders' equity | 66,399 | 59,188 | 51,889 | |||||||
Invested Capital | 68,047 | 59,194 | 49,670 | |||||||
ROIC | 68.37% | 69.53% | 55.29% | |||||||
ROCE | 52.87% | 48.61% | 41.95% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,142 | 12,089 | 12,098 | |||||||
Price | 6.50 39.19% | 4.67 -22.17% | 6.00 22.45% | |||||||
Market cap | 78,924 39.80% | 56,456 -22.22% | 72,586 21.77% | |||||||
EV | 66,378 | 44,122 | 58,723 | |||||||
EBITDA | 47,490 | 40,918 | 32,845 | |||||||
EV/EBITDA | 1.40 | 1.08 | 1.79 | |||||||
Interest | 377 | 299 | 361 | |||||||
Interest/NOPBT | 0.83% | 0.77% | 1.16% |