XPARSQI
Market cap261mUSD
Nov 22, Last price
54.00EUR
Name
Sqli SA
Chart & Performance
Profile
SQLI SA engages in digital experience and unified commerce businesses worldwide. It offers digital transformation services, including business and IT consulting, implementation, and maintenance solutions to support large companies and local authorities. The company also provides technological platforms development; big data consulting and solutions; mobile solutions and connected objects; digital and social marketing; connected commerce; data marketing; and UX and new practices solutions. In addition, it offers digital experience platforms, marketing and experience design, digital workplace, strategy and digital transformation consulting, and marketing and technological performance solutions. The company was incorporated in 1990 and is headquartered in Levallois-Perret, France. As of February 1, 2022, SQLI SA was taken private.
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 | 251,202 2.16% | 245,900 9.10% | 225,381 5.48% | |||||||
Cost of revenue | 149,524 | 138,794 | 206,418 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 101,678 | 107,106 | 18,963 | |||||||
NOPBT Margin | 40.48% | 43.56% | 8.41% | |||||||
Operating Taxes | 2,735 | 3,414 | 1,154 | |||||||
Tax Rate | 2.69% | 3.19% | 6.09% | |||||||
NOPAT | 98,943 | 103,692 | 17,809 | |||||||
Net income | 4,810 -37.46% | 7,691 45.20% | 5,297 2,961.85% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 177 | 131 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,637 | 9,061 | 17,414 | |||||||
Long-term debt | 74,643 | 44,709 | 52,710 | |||||||
Deferred revenue | 704 | 13,525 | ||||||||
Other long-term liabilities | 3,458 | (1,515) | 4,858 | |||||||
Net debt | 58,417 | 30,131 | 31,327 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 12,775 | 28,285 | 14,410 | |||||||
CAPEX | (5,470) | (4,002) | (2,456) | |||||||
Cash from investing activities | (6,288) | (3,577) | (5,771) | |||||||
Cash from financing activities | (13,312) | (34,937) | (15,356) | |||||||
FCF | 76,327 | 107,979 | 15,134 | |||||||
Balance | ||||||||||
Cash | 16,072 | 22,750 | 32,551 | |||||||
Long term investments | 5,791 | 889 | 6,246 | |||||||
Excess cash | 9,303 | 11,344 | 27,528 | |||||||
Stockholders' equity | 65,536 | 59,014 | 55,598 | |||||||
Invested Capital | 165,454 | 133,632 | 146,974 | |||||||
ROIC | 66.16% | 73.91% | 12.16% | |||||||
ROCE | 57.94% | 73.47% | 10.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,696 | 4,659 | 4,580 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 113,221 | 118,715 | 30,615 | |||||||
EV/EBITDA | ||||||||||
Interest | 4,970 | 4,464 | 2,121 | |||||||
Interest/NOPBT | 4.89% | 4.17% | 11.18% |