XSTOVOLCAR B
Market cap6.43bUSD
Dec 20, Last price
23.79SEK
1D
-0.88%
1Q
-4.30%
IPO
-60.72%
Name
Volvo Car AB
Chart & Performance
Profile
Volvo Car AB (publ.) designs, develops, manufactures, markets, assembles, and sells passenger cars in Europe, China, the United States, and internationally. The company offers sedans and SUV vehicles under the Volvo brand; and electric cars under the Volvo and Polestar brands. It also provides vehicle parts and accessories, as well as sells online. The company was founded in 1927 and is headquartered in Gothenburg, Sweden. Volvo Car AB (publ.) is a subsidiary of Geely Sweden Holdings AB.
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 | 399,343,000 20.96% | 330,145,000 17.05% | 282,045,000 7.31% | |||||||
Cost of revenue | 373,395,000 | 313,812,000 | 262,462,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 25,948,000 | 16,333,000 | 19,583,000 | |||||||
NOPBT Margin | 6.50% | 4.95% | 6.94% | |||||||
Operating Taxes | 6,794,000 | 3,812,000 | 4,583,000 | |||||||
Tax Rate | 26.18% | 23.34% | 23.40% | |||||||
NOPAT | 19,154,000 | 12,521,000 | 15,000,000 | |||||||
Net income | 13,053,000 -16.20% | 15,577,000 24.16% | 12,546,000 61.09% | |||||||
Dividends | (846,000) | (10,462,000) | ||||||||
Dividend yield | 0.60% | 5.27% | ||||||||
Proceeds from repurchase of equity | 22,386,000 | |||||||||
BB yield | -11.27% | |||||||||
Debt | ||||||||||
Debt current | 7,597,000 | 4,255,000 | 5,933,000 | |||||||
Long-term debt | 32,221,000 | 37,245,000 | 33,424,000 | |||||||
Deferred revenue | 8,148,000 | 7,144,000 | 6,967,000 | |||||||
Other long-term liabilities | 32,962,000 | 20,832,000 | 26,971,000 | |||||||
Net debt | (47,625,000) | (42,195,000) | (27,723,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 42,867,000 | 33,599,000 | 29,852,000 | |||||||
CAPEX | (18,485,000) | (32,112,000) | (23,324,000) | |||||||
Cash from investing activities | (51,842,000) | (39,658,000) | (34,737,000) | |||||||
Cash from financing activities | (5,251,000) | 4,969,000 | 1,178,000 | |||||||
FCF | 12,293,000 | 6,172,000 | 6,040,000 | |||||||
Balance | ||||||||||
Cash | 57,779,000 | 67,158,000 | 66,380,000 | |||||||
Long term investments | 29,664,000 | 16,537,000 | 700,000 | |||||||
Excess cash | 67,475,850 | 67,187,750 | 52,977,750 | |||||||
Stockholders' equity | 90,379,000 | 77,172,000 | 54,462,000 | |||||||
Invested Capital | 139,151,150 | 108,228,250 | 103,906,250 | |||||||
ROIC | 15.49% | 11.80% | 15.34% | |||||||
ROCE | 12.07% | 9.03% | 12.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,980,302 | 2,979,571 | 2,579,921 | |||||||
Price | 32.56 -31.28% | 47.38 -38.48% | 77.02 | |||||||
Market cap | 97,038,648 -31.26% | 141,172,094 -28.95% | 198,705,492 | |||||||
EV | 53,527,648 | 102,308,094 | 176,370,492 | |||||||
EBITDA | 43,397,000 | 32,424,000 | 34,588,000 | |||||||
EV/EBITDA | 1.23 | 3.16 | 5.10 | |||||||
Interest | 1,120,000 | 1,072,000 | 1,276,000 | |||||||
Interest/NOPBT | 4.32% | 6.56% | 6.52% |