XPARGAM
Market cap267mUSD
Dec 24, Last price
83.50EUR
1D
-1.20%
1Q
-4.07%
Jan 2017
48.92%
Name
Gaumont SA
Chart & Performance
Profile
Gaumont SA, together with its subsidiaries, produces and distributes movies in France, the United States, and internationally. The company operates through three segments: French Movie Production and Distribution, Audiovisual Production and Distribution, and Real Estate and Holding Businesses. The company produces and distributes animated films, and cartoon and drama series. It sells broadcasting rights to television channels; distributes video and video on demand; and engages in the real estate management and coordination activities. The company was founded in 1895 and is headquartered in Neuilly-sur-Seine, France. Gaumont SA is a subsidiary of Ciné Par SAS.
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 | 172,248 -20.94% | 217,859 -18.15% | 266,175 72.90% | |||||||
Cost of revenue | 33,780 | 24,692 | 23,494 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 138,468 | 193,167 | 242,681 | |||||||
NOPBT Margin | 80.39% | 88.67% | 91.17% | |||||||
Operating Taxes | 267 | 122 | (43) | |||||||
Tax Rate | 0.19% | 0.06% | ||||||||
NOPAT | 138,201 | 193,045 | 242,724 | |||||||
Net income | (3,683) -70.15% | (12,337) -1,286.25% | 1,040 -106.20% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 33,405 | 14,172 | 40,383 | |||||||
Long-term debt | 43,860 | 94,405 | 63,713 | |||||||
Deferred revenue | (4,682) | (3,131) | ||||||||
Other long-term liabilities | 8,953 | 8,719 | 12,833 | |||||||
Net debt | (30,239) | (8,181) | 11,985 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 89,820 | 94,861 | 142,019 | |||||||
CAPEX | (1,742) | (66,153) | (120,234) | |||||||
Cash from investing activities | (66,708) | (69,343) | (116,177) | |||||||
Cash from financing activities | (32,274) | (3,150) | (50,503) | |||||||
FCF | 132,345 | 249,159 | 195,077 | |||||||
Balance | ||||||||||
Cash | 107,501 | 119,747 | 94,767 | |||||||
Long term investments | 3 | (2,989) | (2,656) | |||||||
Excess cash | 98,892 | 105,865 | 78,802 | |||||||
Stockholders' equity | 188,867 | 212,211 | 230,448 | |||||||
Invested Capital | 175,780 | 179,865 | 233,430 | |||||||
ROIC | 77.72% | 93.42% | 100.55% | |||||||
ROCE | 50.41% | 66.51% | 76.95% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,115 | 3,131 | 3,132 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 220,838 | 300,980 | 399,674 | |||||||
EV/EBITDA | ||||||||||
Interest | 3,529 | 4,541 | 3,080 | |||||||
Interest/NOPBT | 2.55% | 2.35% | 1.27% |