XPARITP
Market cap3.15bUSD
Dec 20, Last price
39.65EUR
1D
0.51%
1Q
-6.04%
Jan 2017
182.01%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 798,481 13.00% | 706,624 26.00% | 560,827 52.66% | |||||||
Cost of revenue | 580,407 | 503,779 | 404,981 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 218,074 | 202,845 | 155,846 | |||||||
NOPBT Margin | 27.31% | 28.71% | 27.79% | |||||||
Operating Taxes | 43,935 | 33,061 | 29,676 | |||||||
Tax Rate | 20.15% | 16.30% | 19.04% | |||||||
NOPAT | 174,139 | 169,784 | 126,170 | |||||||
Net income | 118,742 19.31% | 99,523 39.99% | 71,095 131.55% | |||||||
Dividends | (65,944) | (53,565) | (28,508) | |||||||
Dividend yield | 1.98% | 1.60% | 0.67% | |||||||
Proceeds from repurchase of equity | (1,845) | (5,104) | 454 | |||||||
BB yield | 0.06% | 0.15% | -0.01% | |||||||
Debt | ||||||||||
Debt current | 27,320 | 26,958 | 16,169 | |||||||
Long-term debt | 125,903 | 145,932 | 124,903 | |||||||
Deferred revenue | 197 | |||||||||
Other long-term liabilities | 8,978 | 7,422 | 8,771 | |||||||
Net debt | (11,658) | 12,502 | 5,833 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 84,508 | 78,819 | 77,166 | |||||||
CAPEX | (12,439) | (77,844) | (127,401) | |||||||
Cash from investing activities | 34,024 | (74,371) | (164,312) | |||||||
Cash from financing activities | (117,544) | (24,409) | 78,584 | |||||||
FCF | 50,966 | 151,213 | 1,760 | |||||||
Balance | ||||||||||
Cash | 146,205 | 235,760 | 257,684 | |||||||
Long term investments | 18,676 | (75,372) | (122,445) | |||||||
Excess cash | 124,957 | 125,057 | 107,198 | |||||||
Stockholders' equity | 335,990 | 301,020 | 247,342 | |||||||
Invested Capital | 665,607 | 611,016 | 549,677 | |||||||
ROIC | 27.28% | 29.26% | 26.95% | |||||||
ROCE | 27.31% | 27.36% | 23.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 66,078 | 66,074 | 69,579 | |||||||
Price | 50.40 -0.30% | 50.55 -16.78% | 60.74 88.22% | |||||||
Market cap | 3,330,309 -0.29% | 3,340,016 -20.97% | 4,226,236 104.79% | |||||||
EV | 3,321,323 | 3,354,701 | 4,233,989 | |||||||
EBITDA | 239,288 | 230,032 | 171,025 | |||||||
EV/EBITDA | 13.88 | 14.58 | 24.76 | |||||||
Interest | 7,390 | 2,862 | 2,262 | |||||||
Interest/NOPBT | 3.39% | 1.41% | 1.45% |