XPAR
ITP
Market cap3.15bUSD
Apr 25, Last price
36.49EUR
1D
-1.33%
1Q
-14.94%
Jan 2017
159.53%
Name
Interparfums SA
Chart & Performance
Profile
Interparfums SA creates, manufactures, and distributes perfumes through proprietary basis or license agreements with brands in ready-to-wear, fashion, jewelry, and accessories sectors. It serves customers under Boucheron, Coach, Jimmy Choo, Karl Lagerfeld, Kate Spade, Lanvin, Montblanc, Moncler, Paul Smith, Repetto, Rochas, S.T. Dupont, Van Cleef & Arpels, and other brand names. The company distributes its products through wholly owned distribution subsidiaries or joint ventures, independent companies, subsidiaries of luxury good corporations, and duty-free operators worldwide. Interparfums SA was founded in 1982 and is headquartered in Paris, France. Interparfums SA is a subsidiary of Interparfums Holding SA.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 880,493 10.27% | 798,481 13.00% | 706,624 26.00% | |||||||
Cost of revenue | 702,213 | 580,407 | 503,779 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 178,280 | 218,074 | 202,845 | |||||||
NOPBT Margin | 20.25% | 27.31% | 28.71% | |||||||
Operating Taxes | 44,391 | 43,935 | 33,061 | |||||||
Tax Rate | 24.90% | 20.15% | 16.30% | |||||||
NOPAT | 133,889 | 174,139 | 169,784 | |||||||
Net income | 129,868 9.37% | 118,742 19.31% | 99,523 39.99% | |||||||
Dividends | (80,333) | (65,944) | (53,565) | |||||||
Dividend yield | 2.71% | 1.98% | 1.60% | |||||||
Proceeds from repurchase of equity | (1,845) | (5,104) | ||||||||
BB yield | 0.06% | 0.15% | ||||||||
Debt | ||||||||||
Debt current | 40,737 | 27,320 | 26,958 | |||||||
Long-term debt | 120,773 | 125,903 | 145,932 | |||||||
Deferred revenue | 197 | |||||||||
Other long-term liabilities | 11,297 | 8,978 | 7,422 | |||||||
Net debt | (37,116) | (11,658) | 12,502 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 107,709 | 84,508 | 78,819 | |||||||
CAPEX | (2,683) | (12,439) | (77,844) | |||||||
Cash from investing activities | (18,162) | 34,024 | (74,371) | |||||||
Cash from financing activities | (45,211) | (117,544) | (24,409) | |||||||
FCF | 94,429 | 50,966 | 151,213 | |||||||
Balance | ||||||||||
Cash | 183,077 | 146,205 | 235,760 | |||||||
Long term investments | 15,549 | 18,676 | (75,372) | |||||||
Excess cash | 154,601 | 124,957 | 125,057 | |||||||
Stockholders' equity | 359,753 | 335,990 | 301,020 | |||||||
Invested Capital | 702,725 | 665,607 | 611,016 | |||||||
ROIC | 19.57% | 27.28% | 29.26% | |||||||
ROCE | 20.79% | 27.31% | 27.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 72,552 | 66,078 | 66,074 | |||||||
Price | 40.80 -19.05% | 50.40 -0.30% | 50.55 -16.78% | |||||||
Market cap | 2,960,120 -11.12% | 3,330,309 -0.29% | 3,340,016 -20.97% | |||||||
EV | 2,924,540 | 3,321,323 | 3,354,701 | |||||||
EBITDA | 200,740 | 239,288 | 230,032 | |||||||
EV/EBITDA | 14.57 | 13.88 | 14.58 | |||||||
Interest | 7,390 | 2,862 | ||||||||
Interest/NOPBT | 3.39% | 1.41% |