XPARTKO
Market cap3.58bUSD
Dec 20, Last price
19.94EUR
1D
0.00%
1Q
-20.24%
IPO
-13.84%
Name
Tikehau Capital SCA
Chart & Performance
Profile
Tikehau Capital is a private equity and venture capital firm specializing in providing a full range of financing products including senior secured loans, equity, senior debt, unitranche, mezzanine, and preferred shares. The firm seeks to make early stage, mezzanine, and turnaround investments and manage long-term capital for institutional and private investors in various asset classes including credit, listed, private equity, and real estate. It invests in all sectors and all countries with a focus on Singapore. The firm prefers to invests between 0.41 million ($0.5 million) and 70 million ($82.1073 million). The firm seeks to invest in small and middle market European corporate. It makes balance sheet investments. Tikehau Capital was founded in June 2004 and is based in Paris, France with additional offices across Europe, North America and Asia.
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 | 511,800 -21.43% | 651,384 14.74% | 567,690 3,549.10% | |||||||
Cost of revenue | 243,203 | 175,119 | 137,078 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 268,597 | 476,265 | 430,612 | |||||||
NOPBT Margin | 52.48% | 73.12% | 75.85% | |||||||
Operating Taxes | 14,912 | 52,132 | 52,502 | |||||||
Tax Rate | 5.55% | 10.95% | 12.19% | |||||||
NOPAT | 253,685 | 424,133 | 378,110 | |||||||
Net income | 176,674 -44.82% | 320,166 0.47% | 318,653 -289.02% | |||||||
Dividends | (122,637) | (174,050) | (66,855) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 22,657 | 304,966 | 5,261 | |||||||
Long-term debt | 1,498,598 | 1,180,078 | 1,315,985 | |||||||
Deferred revenue | (257,095) | (243,916) | ||||||||
Other long-term liabilities | 2,414 | 152,643 | 161,260 | |||||||
Net debt | (2,606,521) | (2,603,974) | (2,484,636) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 193,010 | 187,384 | 125,030 | |||||||
CAPEX | ||||||||||
Cash from investing activities | (356,523) | (775,815) | 11,747 | |||||||
Cash from financing activities | (109,670) | 22,673 | 203,196 | |||||||
FCF | 30,413 | 425,735 | 938,417 | |||||||
Balance | ||||||||||
Cash | 322,566 | 626,226 | 1,253,499 | |||||||
Long term investments | 3,805,210 | 3,462,792 | 2,552,383 | |||||||
Excess cash | 4,102,186 | 4,056,449 | 3,777,498 | |||||||
Stockholders' equity | 1,770,139 | 1,716,097 | 1,589,984 | |||||||
Invested Capital | 2,917,467 | 2,842,119 | 2,707,451 | |||||||
ROIC | 8.81% | 15.29% | 13.87% | |||||||
ROCE | 5.62% | 10.21% | 9.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 180,571 | 180,209 | 157,562 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 268,597 | 484,467 | 438,324 | |||||||
EV/EBITDA | ||||||||||
Interest | 40,309 | 46,166 | 34,765 | |||||||
Interest/NOPBT | 15.01% | 9.69% | 8.07% |