XMAD
PRM
Market cap181mUSD
Apr 09, Last price
9.50EUR
1D
-1.45%
1Q
-2.46%
Jan 2017
6.74%
Name
Prim SA
Chart & Performance
Profile
Prim, S.A., through its subsidiaries, designs, manufactures, and commercializes orthopedic products for physiotherapy, thalassotherapy, hydrotherapy, rehabilitation, spa, geriatrics, and support techniques in Spain and internationally. The company offers products for neuro-trauma, cardiovascular, neuromodulation, operating rooms, endo-surgery, plastic surgery, and ENT. It also engages in management of wellness projects, including hotels, resorts, and club sports. Prim, S.A. was founded in 1870 and is headquartered in Móstoles, Spain.
Valuation
Title EUR in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 216,511 9.77% | 197,245 17.05% | |||||||
Cost of revenue | 136,911 | 128,850 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 79,600 | 68,395 | |||||||
NOPBT Margin | 36.76% | 34.68% | |||||||
Operating Taxes | 4,353 | 2,482 | |||||||
Tax Rate | 5.47% | 3.63% | |||||||
NOPAT | 75,247 | 65,913 | |||||||
Net income | 12,673 51.02% | 8,391 -51.84% | |||||||
Dividends | (6,239) | (8,839) | |||||||
Dividend yield | 3.51% | 4.80% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 16,964 | 10,279 | |||||||
Long-term debt | 15,226 | 18,576 | |||||||
Deferred revenue | 2 | 550 | |||||||
Other long-term liabilities | 1,295 | 2,924 | |||||||
Net debt | 12,640 | 10,738 | |||||||
Cash flow | |||||||||
Cash from operating activities | (31,245) | 4,890 | |||||||
CAPEX | (10,390) | ||||||||
Cash from investing activities | (4,204) | ||||||||
Cash from financing activities | 30,369 | ||||||||
FCF | 63,156 | 48,934 | |||||||
Balance | |||||||||
Cash | 13,248 | 14,941 | |||||||
Long term investments | 6,301 | 3,176 | |||||||
Excess cash | 8,724 | 8,255 | |||||||
Stockholders' equity | 128,450 | 128,069 | |||||||
Invested Capital | 143,819 | 136,399 | |||||||
ROIC | 53.71% | 54.37% | |||||||
ROCE | 51.37% | 46.86% | |||||||
EV | |||||||||
Common stock shares outstanding | 17,010 | 17,060 | |||||||
Price | 10.45 -3.24% | 10.80 -25.77% | |||||||
Market cap | 177,757 -3.52% | 184,244 -26.47% | |||||||
EV | 193,268 | 194,981 | |||||||
EBITDA | 89,643 | 76,772 | |||||||
EV/EBITDA | 2.16 | 2.54 | |||||||
Interest | 826 | 281 | |||||||
Interest/NOPBT | 1.04% | 0.41% |