XNYSQUAD
Market cap338mUSD
Jan 08, Last price
6.49USD
1D
2.04%
1Q
20.19%
Jan 2017
-75.86%
IPO
-86.62%
Name
Quad/Graphics Inc
Chart & Performance
Profile
Quad/Graphics, Inc. provides marketing solutions worldwide. The company operates through United States Print and Related Services, and International segments. It offers printing services, such as retail inserts, publications, catalogs, special interest publications, journals, direct mail, directories, in-store marketing and promotion, packaging, newspapers, custom print products, and other commercial and specialty printed products; and paper procurement services. The company also provides marketing and other services, including consumer insights, audience targeting, personalization, media planning and placement, process optimization, campaign planning and creation, pre-media production, videography, photography, digital and print execution, and logistics, as well as manufactures ink. It serves blue chip companies that operate in various industries, and serve businesses and consumers comprising retailers, publishers, and direct marketers. The company was founded in 1971 and is headquartered in Sussex, Wisconsin.
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 | 2,957,700 -8.06% | 3,217,000 8.67% | |||||||
Cost of revenue | 2,384,300 | 2,622,100 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 573,400 | 594,900 | |||||||
NOPBT Margin | 19.39% | 18.49% | |||||||
Operating Taxes | 12,800 | 8,400 | |||||||
Tax Rate | 2.23% | 1.41% | |||||||
NOPAT | 560,600 | 586,500 | |||||||
Net income | (55,400) -695.70% | 9,300 -75.40% | |||||||
Dividends | (100) | (1,400) | |||||||
Dividend yield | 0.04% | 0.65% | |||||||
Proceeds from repurchase of equity | (12,600) | (12,500) | |||||||
BB yield | 4.80% | 5.84% | |||||||
Debt | |||||||||
Debt current | 207,500 | 89,700 | |||||||
Long-term debt | 556,800 | 712,700 | |||||||
Deferred revenue | 900 | 1,200 | |||||||
Other long-term liabilities | 147,700 | 127,600 | |||||||
Net debt | 711,400 | 777,200 | |||||||
Cash flow | |||||||||
Cash from operating activities | 147,600 | 154,600 | |||||||
CAPEX | (70,800) | (60,300) | |||||||
Cash from investing activities | (46,400) | (60,500) | |||||||
Cash from financing activities | (73,600) | (248,700) | |||||||
FCF | 625,400 | 657,200 | |||||||
Balance | |||||||||
Cash | 52,900 | 25,200 | |||||||
Long term investments | |||||||||
Excess cash | |||||||||
Stockholders' equity | (690,100) | (645,400) | |||||||
Invested Capital | 1,611,400 | 1,613,300 | |||||||
ROIC | 34.77% | 33.73% | |||||||
ROCE | 61.90% | 60.88% | |||||||
EV | |||||||||
Common stock shares outstanding | 48,400 | 52,500 | |||||||
Price | 5.42 32.84% | 4.08 2.00% | |||||||
Market cap | 262,328 22.47% | 214,200 1.04% | |||||||
EV | 973,728 | 991,400 | |||||||
EBITDA | 702,200 | 736,200 | |||||||
EV/EBITDA | 1.39 | 1.35 | |||||||
Interest | 70,000 | 48,400 | |||||||
Interest/NOPBT | 12.21% | 8.14% |