XPARARTO
Market cap2.83bUSD
Dec 20, Last price
10,200.00EUR
1D
0.00%
1Q
6.81%
Jan 2017
144.31%
Name
Soc Indust Financiere Artois SA
Chart & Performance
Profile
La Société Industrielle et Financière de l'Artois designs, manufactures, markets, and sells terminals for transport networks. The company is headquartered in Puteaux, France.
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 | 158,678 7.03% | 148,255 23.26% | 120,274 -6.47% | |||||||
Cost of revenue | 120,786 | 113,607 | 91,595 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 37,892 | 34,648 | 28,679 | |||||||
NOPBT Margin | 23.88% | 23.37% | 23.84% | |||||||
Operating Taxes | 7,958 | 1,870 | 2,274 | |||||||
Tax Rate | 21.00% | 5.40% | 7.93% | |||||||
NOPAT | 29,934 | 32,778 | 26,405 | |||||||
Net income | 30,318 45.10% | 20,895 71.40% | 12,191 -71.85% | |||||||
Dividends | (18,102) | (9,051) | (9,051) | |||||||
Dividend yield | 1.31% | 0.71% | 0.61% | |||||||
Proceeds from repurchase of equity | 7,140 | |||||||||
BB yield | -0.56% | |||||||||
Debt | ||||||||||
Debt current | 57,720 | 41,433 | 38,314 | |||||||
Long-term debt | 795 | 2,461 | 3,228 | |||||||
Deferred revenue | (1,734) | (2,343) | ||||||||
Other long-term liabilities | 4,327 | 4,749 | 6,377 | |||||||
Net debt | (1,894,759) | (1,804,973) | (1,805,791) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,945 | 7,506 | 12,432 | |||||||
CAPEX | (656) | (2,828) | (1,864) | |||||||
Cash from investing activities | (2,154) | (2,910) | 175 | |||||||
Cash from financing activities | 901 | (180) | (6,451) | |||||||
FCF | 24,082 | 22,677 | 28,586 | |||||||
Balance | ||||||||||
Cash | 717,570 | 695,335 | 688,116 | |||||||
Long term investments | 1,235,704 | 1,153,532 | 1,159,217 | |||||||
Excess cash | 1,945,340 | 1,841,454 | 1,841,319 | |||||||
Stockholders' equity | 1,936,018 | 1,845,889 | 3,663,711 | |||||||
Invested Capital | 66,655 | 43,396 | 30,526 | |||||||
ROIC | 54.40% | 88.68% | 85.08% | |||||||
ROCE | 1.89% | 1.84% | 1.53% | |||||||
EV | ||||||||||
Common stock shares outstanding | 266 | 266 | 266 | |||||||
Price | 5,200.00 9.24% | 4,760.00 -15.00% | 5,600.00 40.00% | |||||||
Market cap | 1,384,240 9.24% | 1,267,112 -15.00% | 1,490,720 40.00% | |||||||
EV | (512,077) | (534,642) | (317,102) | |||||||
EBITDA | 38,967 | 36,881 | 29,288 | |||||||
EV/EBITDA | ||||||||||
Interest | 2,227 | 479 | 431 | |||||||
Interest/NOPBT | 5.88% | 1.38% | 1.50% |