XNASUSAP
Market cap418mUSD
Jan 15, Last price
44.48USD
1D
-0.51%
1Q
1.74%
Jan 2017
229.24%
Name
Universal Stainless & Alloy Products Inc
Chart & Performance
Profile
Universal Stainless & Alloy Products, Inc., together with its subsidiaries, manufactures and markets semi-finished and finished specialty steel products in the United States and internationally. Its products include stainless steel, nickel alloys, tool steel, and various other alloyed steels. The company offers semi-finished and finished long products in the form of ingots, billets, and bars; flat rolled products, such as slabs and plates; and customized shapes primarily for original equipment manufacturers (OEMs), which are cold rolled from purchased coiled strip, flat bar, or extruded bar. It also offers conversion services on materials supplied by its customers. The company's products are used in aerospace, power generation, oil and gas, heavy equipment, general, and industrial markets. It sells its products to service centers, forgers, rerollers, and OEMs. Universal Stainless & Alloy Products, Inc. was incorporated in 1994 and is headquartered in Bridgeville, Pennsylvania.
Valuation
Title USD 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 | 285,943 41.48% | 202,114 29.62% | |||||||
Cost of revenue | 244,404 | 187,927 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 41,539 | 14,187 | |||||||
NOPBT Margin | 14.53% | 7.02% | |||||||
Operating Taxes | 398 | (2,624) | |||||||
Tax Rate | 0.96% | ||||||||
NOPAT | 41,141 | 16,811 | |||||||
Net income | 4,910 -160.82% | (8,073) 965.04% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 299 | 123 | |||||||
BB yield | -0.16% | -0.19% | |||||||
Debt | |||||||||
Debt current | 3,901 | 3,419 | |||||||
Long-term debt | 82,126 | 95,495 | |||||||
Deferred revenue | (17,392) | ||||||||
Other long-term liabilities | 2,837 | 3,066 | |||||||
Net debt | 85,633 | 96,895 | |||||||
Cash flow | |||||||||
Cash from operating activities | 25,231 | (8,936) | |||||||
CAPEX | (13,026) | (12,096) | |||||||
Cash from investing activities | (13,026) | (12,096) | |||||||
Cash from financing activities | (13,830) | 22,933 | |||||||
FCF | 44,840 | 216 | |||||||
Balance | |||||||||
Cash | 394 | 2,019 | |||||||
Long term investments | |||||||||
Excess cash | |||||||||
Stockholders' equity | 127,405 | 122,751 | |||||||
Invested Capital | 314,682 | 303,861 | |||||||
ROIC | 13.30% | 5.58% | |||||||
ROCE | 13.20% | 4.42% | |||||||
EV | |||||||||
Common stock shares outstanding | 9,279 | 8,972 | |||||||
Price | 20.08 180.06% | 7.17 -9.70% | |||||||
Market cap | 186,314 189.61% | 64,333 -9.04% | |||||||
EV | 271,947 | 161,228 | |||||||
EBITDA | 60,972 | 33,565 | |||||||
EV/EBITDA | 4.46 | 4.80 | |||||||
Interest | 8,414 | 4,163 | |||||||
Interest/NOPBT | 20.26% | 29.34% |