XPAR
UNBL
Market cap2.76bUSD
May 07, Last price
1,170.00EUR
1D
0.00%
1Q
17.59%
Jan 2017
24.44%
Name
Unibel SA
Chart & Performance
Profile
Unibel S.A., through its subsidiary, produces and sells cheese products. The company was incorporated in 1921 and is headquartered in Paris, France.
Valuation
Title EUR in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 3,644,700 1.38% | 3,595,100 6.40% | |||||||
Cost of revenue | 3,400,600 | 3,417,700 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 244,100 | 177,400 | |||||||
NOPBT Margin | 6.70% | 4.93% | |||||||
Operating Taxes | 60,600 | 50,300 | |||||||
Tax Rate | 24.83% | 28.35% | |||||||
NOPAT | 183,500 | 127,100 | |||||||
Net income | 85,100 21.40% | 70,100 -85.08% | |||||||
Dividends | (22,000) | (17,600) | |||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (31,900) | ||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 479,200 | 225,500 | |||||||
Long-term debt | 1,163,200 | 1,295,100 | |||||||
Deferred revenue | 23,100 | 24,100 | |||||||
Other long-term liabilities | 91,400 | 165,000 | |||||||
Net debt | 838,600 | 727,000 | |||||||
Cash flow | |||||||||
Cash from operating activities | 293,700 | 374,700 | |||||||
CAPEX | (171,300) | (141,900) | |||||||
Cash from investing activities | (189,500) | (628,200) | |||||||
Cash from financing activities | (15,500) | 364,400 | |||||||
FCF | 99,600 | 210,600 | |||||||
Balance | |||||||||
Cash | 641,700 | 600,500 | |||||||
Long term investments | 162,100 | 193,100 | |||||||
Excess cash | 621,565 | 613,845 | |||||||
Stockholders' equity | 1,385,100 | 1,432,900 | |||||||
Invested Capital | 2,456,435 | 2,370,955 | |||||||
ROIC | 7.60% | 5.29% | |||||||
ROCE | 7.33% | 5.49% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,095 | 2,095 | |||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 400,000 | 331,300 | |||||||
EV/EBITDA | |||||||||
Interest | 70,900 | 30,500 | |||||||
Interest/NOPBT | 29.05% | 17.19% |