XSTOMTRS
Market cap3.00bUSD
Dec 20, Last price
181.30SEK
1D
0.22%
1Q
-19.49%
IPO
172.02%
Name
Munters Group AB
Chart & Performance
Profile
Munters Group AB (publ) provides climate solutions for customers in Sweden and internationally. It offers air intakes/air inlets, combined temperature and humidity control products, dehumidifiers, heat exchangers, mass transfer solutions and equipment, pollution control and VOC abatements, climate and irrigation controllers for agriculture, coolers and humidifiers, fans and light traps, heaters, and mist eliminators. The company also provides installation support, start-up and commissioning, service agreement and maintenance, training, and rental solutions, as well as rotor performance check, reconditioning and repair, spare parts, controls upgrade, rotor replacement, munters rotor energy recovery, and fan motor upgrade services. It serves agriculture, automotive, battery dry rooms, chemical processing, construction, data centers, defense and aerospace, electronics, food and beverage, general industry/production, greenhouse, healthcare, pharmaceutical, power generation and distribution, recreation and leisure, shipbuilding and marine, steel, temporary structures, and water and wastewater; oil, gas, and petroleum; pulp, paper, and printing; and storage, preservation, and archives industries. Munters Group AB (publ) was founded in 1955 and is headquartered in Kista, 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 | 13,930,000 34.12% | 10,386,000 41.34% | 7,348,000 4.75% | |||||||
Cost of revenue | 12,255,000 | 9,483,000 | 6,557,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,675,000 | 903,000 | 791,000 | |||||||
NOPBT Margin | 12.02% | 8.69% | 10.76% | |||||||
Operating Taxes | 463,000 | 162,000 | 153,000 | |||||||
Tax Rate | 27.64% | 17.94% | 19.34% | |||||||
NOPAT | 1,212,000 | 741,000 | 638,000 | |||||||
Net income | 784,000 35.88% | 577,000 12.48% | 513,000 22.14% | |||||||
Dividends | (173,000) | (154,000) | (127,000) | |||||||
Dividend yield | 0.58% | 0.82% | 0.99% | |||||||
Proceeds from repurchase of equity | 21,000 | 25,000 | (29,000) | |||||||
BB yield | -0.07% | -0.13% | 0.23% | |||||||
Debt | ||||||||||
Debt current | 1,147,000 | 135,000 | 114,000 | |||||||
Long-term debt | 5,424,000 | 5,136,000 | 3,013,000 | |||||||
Deferred revenue | 365,000 | |||||||||
Other long-term liabilities | 977,000 | 516,000 | 140,000 | |||||||
Net debt | 4,919,000 | 4,240,000 | 2,433,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,066,000 | 772,000 | 519,000 | |||||||
CAPEX | (323,000) | (539,000) | (342,000) | |||||||
Cash from investing activities | (1,418,000) | (1,330,000) | (341,000) | |||||||
Cash from financing activities | 1,011,000 | 743,000 | (503,000) | |||||||
FCF | 683,000 | (88,000) | 299,000 | |||||||
Balance | ||||||||||
Cash | 1,532,000 | 914,000 | 674,000 | |||||||
Long term investments | 120,000 | 117,000 | 20,000 | |||||||
Excess cash | 955,500 | 511,700 | 326,600 | |||||||
Stockholders' equity | 114,000 | 163,000 | (782,000) | |||||||
Invested Capital | 11,972,000 | 10,100,000 | 8,360,000 | |||||||
ROIC | 10.98% | 8.03% | 7.64% | |||||||
ROCE | 13.36% | 8.44% | 9.91% | |||||||
EV | ||||||||||
Common stock shares outstanding | 182,285 | 181,932 | 182,548 | |||||||
Price | 163.50 58.89% | 102.90 47.11% | 69.95 -15.72% | |||||||
Market cap | 29,803,557 59.20% | 18,720,812 46.61% | 12,769,233 -15.26% | |||||||
EV | 34,723,557 | 22,963,812 | 15,205,233 | |||||||
EBITDA | 2,159,000 | 1,280,000 | 1,094,000 | |||||||
EV/EBITDA | 16.08 | 17.94 | 13.90 | |||||||
Interest | 360,000 | 124,000 | 93,000 | |||||||
Interest/NOPBT | 21.49% | 13.73% | 11.76% |