Loading...
XSTO
DEVP B
Market cap20mUSD
Jul 11, Last price  
19.55SEK
1D
-1.76%
1Q
-13.11%
IPO
1.30%
Name

DevPort AB

Chart & Performance

D1W1MN
No data to show
P/E
7.26
P/S
0.36
EPS
2.69
Div Yield, %
1.28%
Shrs. gr., 5y
Rev. gr., 5y
2.65%
Revenues
528m
-4.05%
84,207,70896,513,565112,021,915153,956,674235,170,000334,450,000463,293,000335,773,000409,759,000527,628,000550,427,000528,139,000
Net income
26m
-25.24%
2,034,1702,378,564551,5565,339,25114,878,00022,889,00015,976,0006,350,00019,715,00035,881,00035,414,00026,477,000
CFO
32m
-28.50%
-5,553,3091,834,0001,817,0006,762,0003,604,0001,551,00024,945,00044,487,000-6,718,00036,871,00044,833,00032,054,000
Dividend
May 15, 20251.5 SEK/sh

Profile

DevPort AB (publ) engages in product development, production development, and digital solutions businesses in Sweden. The company develops software and hardware products. It also provides product development and design services in the areas of vehicle design, machine design, tools, shape and design, HMI, ergonomics, geometric fuse, testing, and electrical and wiring construction. In addition, the company offers production development services ranging from production, process, and flow optimization to processing, management, and quality assurance, as well as provides supply chain management services. It serves vehicle manufacturers and companies in the defense, life science, and other development-intensive industries. DevPort AB (publ) was incorporated in 2008 and is headquartered in Gothenburg, Sweden.
IPO date
Dec 07, 2017
Employees
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
528,139
-4.05%
550,427
4.32%
527,628
28.77%
Cost of revenue
200,350
484,274
477,670
Unusual Expense (Income)
NOPBT
327,789
66,153
49,958
NOPBT Margin
62.06%
12.02%
9.47%
Operating Taxes
7,390
10,288
10,140
Tax Rate
2.25%
15.55%
20.30%
NOPAT
320,399
55,865
39,818
Net income
26,477
-25.24%
35,414
-1.30%
35,881
82.00%
Dividends
(15,116)
(12,597)
(7,558)
Dividend yield
5.45%
3.42%
2.25%
Proceeds from repurchase of equity
(1,175)
107
BB yield
0.42%
-0.03%
Debt
Debt current
7,958
5,007
4,380
Long-term debt
36,059
10,820
17,890
Deferred revenue
5,098
Other long-term liabilities
490
9,147
(5,098)
Net debt
(659)
(26,035)
5,198
Cash flow
Cash from operating activities
32,054
44,833
36,871
CAPEX
(1,743)
(66)
(527)
Cash from investing activities
(6,736)
(101)
(1,017)
Cash from financing activities
(22,504)
(19,942)
(18,782)
FCF
313,396
48,212
39,598
Balance
Cash
44,676
41,862
17,072
Long term investments
Excess cash
18,269
14,341
Stockholders' equity
99,597
76,780
Invested Capital
162,424
127,441
111,163
ROIC
221.07%
46.83%
41.69%
ROCE
193.98%
44.07%
42.21%
EV
Common stock shares outstanding
10,077
10,077
10,077
Price
27.50
-24.66%
36.50
9.61%
33.30
3.10%
Market cap
277,130
-24.66%
367,827
9.61%
335,579
3.10%
EV
276,471
341,792
340,777
EBITDA
327,789
71,877
55,863
EV/EBITDA
0.84
4.76
6.10
Interest
1,763
1,245
872
Interest/NOPBT
0.54%
1.88%
1.75%