XPARSEFER
Market cap62mUSD
Dec 23, Last price
5.10EUR
1D
-0.78%
1Q
-5.90%
Jan 2017
-56.22%
IPO
-58.37%
Name
SergeFerrari Group
Chart & Performance
Profile
SergeFerrari Group SA designs, manufactures, and distributes flexible composite materials in France and internationally. The company offers solutions for indoor and outdoor blind, and terrace blind and awning; tensile roof, shading structure, and big top; indoor and outdoor acoustic treatment; bioclimatic facade; building construction and renovation; and waterproof breathable membrane applications. It also provides products and solutions for modular structure, visual communication for printed advertisement, protection and environment, and yachting applications. In addition, the company offers sling seats for outdoor and contract furniture and upholstery for indoor and outdoor furniture. Further, it provides antiviral technology on surfaces dedicated for indoor applications. The company was founded in 1973 and is headquartered in Saint-Jean-de-Soudain, 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 | 327,639 -3.26% | 338,696 18.47% | 285,883 46.38% | |||||||
Cost of revenue | 195,333 | 318,974 | 293,045 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 132,306 | 19,722 | (7,162) | |||||||
NOPBT Margin | 40.38% | 5.82% | ||||||||
Operating Taxes | 555 | 5,798 | 3,987 | |||||||
Tax Rate | 0.42% | 29.40% | ||||||||
NOPAT | 131,751 | 13,924 | (11,149) | |||||||
Net income | 4,718 -69.61% | 15,524 52.53% | 10,178 2,767.04% | |||||||
Dividends | (5,288) | (3,593) | (1,057) | |||||||
Dividend yield | 5.55% | 2.83% | 0.70% | |||||||
Proceeds from repurchase of equity | 283 | (15,842) | (10,576) | |||||||
BB yield | -0.30% | 12.48% | 7.04% | |||||||
Debt | ||||||||||
Debt current | 32,611 | 28,371 | 19,789 | |||||||
Long-term debt | 175,089 | 89,839 | 81,889 | |||||||
Deferred revenue | 17,604 | 22,806 | ||||||||
Other long-term liabilities | 6,542 | 10,613 | 21,705 | |||||||
Net debt | 177,190 | 83,224 | 52,818 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 24,343 | 6,402 | 34,539 | |||||||
CAPEX | (16,426) | (13,109) | (9,000) | |||||||
Cash from investing activities | (26,493) | (22,113) | (14,129) | |||||||
Cash from financing activities | (6,775) | 2,001 | (19,759) | |||||||
FCF | 99,317 | (10,736) | (4,693) | |||||||
Balance | ||||||||||
Cash | 29,566 | 32,889 | 46,871 | |||||||
Long term investments | 944 | 2,097 | 1,989 | |||||||
Excess cash | 14,128 | 18,051 | 34,566 | |||||||
Stockholders' equity | 90,184 | 91,308 | 76,081 | |||||||
Invested Capital | 279,036 | 239,324 | 203,169 | |||||||
ROIC | 50.83% | 6.29% | ||||||||
ROCE | 44.97% | 7.63% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 11,822 | 11,822 | 12,037 | |||||||
Price | 8.06 -24.95% | 10.74 -13.94% | 12.48 110.10% | |||||||
Market cap | 95,288 -24.95% | 126,966 -15.48% | 150,220 114.06% | |||||||
EV | 282,776 | 219,925 | 211,217 | |||||||
EBITDA | 151,472 | 37,628 | 10,621 | |||||||
EV/EBITDA | 1.87 | 5.84 | 19.89 | |||||||
Interest | 5,721 | 3,420 | 3,483 | |||||||
Interest/NOPBT | 4.32% | 17.34% |