XSTOCTT
Market cap313mUSD
Dec 23, Last price
277.00SEK
1D
1.47%
1Q
2.59%
Jan 2017
162.56%
Name
CTT Systems AB
Chart & Performance
Profile
CTT Systems AB (publ) designs, manufactures, and supplies humidity control products for aircraft worldwide. The company offers humidifiers and dehumidifiers for passenger cabins, flight decks, crew rest compartments, and VIP/business jets; and active moisture control systems, as well as anti-condensation protection. It serves commercial airliners and private jets. CTT Systems AB (publ) was incorporated in 1991 and is based in Nyköping, Sweden.
Valuation
Title SEK 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 | 308,900 28.39% | 240,600 59.02% | 151,300 -24.65% | |||||||
Cost of revenue | 188,700 | 80,500 | 73,200 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 120,200 | 160,100 | 78,100 | |||||||
NOPBT Margin | 38.91% | 66.54% | 51.62% | |||||||
Operating Taxes | 25,000 | 17,500 | 3,700 | |||||||
Tax Rate | 20.80% | 10.93% | 4.74% | |||||||
NOPAT | 95,200 | 142,600 | 74,400 | |||||||
Net income | 95,500 44.04% | 66,300 366.90% | 14,200 -54.34% | |||||||
Dividends | (50,700) | (9,900) | (21,800) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 800 | 1,600 | 1,400 | |||||||
Long-term debt | 40,300 | 43,900 | 70,800 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,900 | 3,400 | 3,700 | |||||||
Net debt | (76,800) | (16,700) | 21,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 116,800 | 61,200 | 30,300 | |||||||
CAPEX | (3,500) | (7,400) | (8,600) | |||||||
Cash from investing activities | (7,500) | (7,300) | (8,600) | |||||||
Cash from financing activities | (52,200) | (43,600) | 6,600 | |||||||
FCF | 98,800 | 128,600 | 79,500 | |||||||
Balance | ||||||||||
Cash | 117,900 | 60,100 | 49,300 | |||||||
Long term investments | 2,100 | 1,900 | ||||||||
Excess cash | 102,455 | 50,170 | 43,635 | |||||||
Stockholders' equity | 204,000 | 240,400 | 110,100 | |||||||
Invested Capital | 256,245 | 259,430 | 243,965 | |||||||
ROIC | 36.92% | 56.66% | 30.19% | |||||||
ROCE | 33.51% | 51.71% | 27.16% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,529 | 12,529 | 12,529 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 126,100 | 168,000 | 89,400 | |||||||
EV/EBITDA | ||||||||||
Interest | 3,400 | 9,000 | 8,900 | |||||||
Interest/NOPBT | 2.83% | 5.62% | 11.40% |