XSTOXANO B
Market cap313mUSD
Dec 23, Last price
58.50SEK
1D
-1.85%
1Q
-17.02%
Jan 2017
123.37%
Name
XANO Industri AB
Chart & Performance
Profile
XANO Industri AB (publ), through its subsidiaries, manufactures and sells industrial products and automation equipment. The company operates through Industrial Products, Industrial Solutions, and Precision Technology segments. It offers standard injection-molded plastic components, including slide stops and glides for furniture, hand wheels, adjustable feet, levers, handles, and various pipe stoppers, as well as customized solutions; boats and components for vehicles and infrastructure, as well as industrial tanks and buoyancy elements; and technical blow molded plastic components for vehicles, construction machinery, and infrastructure equipment. The company also develops and manufactures components and systems using rotational molding technology and recyclable plastic materials; designs, manufactures, and sells automation equipment for handling metal cans and lids; provides accumulator units and conveyor systems for the packaging industry; and offers customer-specific solutions for use in the food handling, medical technology, environment, and energy sectors, as well as supplies and integrates equipment and packaging solutions. In addition, it provides gears and transmission products; non-destructive testing, laser marking, and laser curing services; and components from metallic materials. Further, the company offers precision components and transmission parts, such as toothed gears, splines, racks, fixtures, prototypes, tools, measuring devices, components for the automotive and defense industries, hydraulic components, spare parts, and other components; and long hole drilling, turning, milling, honing, straightening, grinding, heat treatment, and chrome plating services, as well as components for medical equipment and analysis. It has operations in the Nordic region, Estonia, the Netherlands, Poland, China, and the United States. XANO Industri AB (publ) was founded in 1937 and is headquartered in Jönköping, 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 | 3,431,455 -2.20% | 3,508,706 11.34% | 3,151,375 40.72% | |||||||
Cost of revenue | 3,147,516 | 3,174,136 | 2,711,706 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 283,939 | 334,570 | 439,669 | |||||||
NOPBT Margin | 8.27% | 9.54% | 13.95% | |||||||
Operating Taxes | 51,273 | 59,929 | 91,400 | |||||||
Tax Rate | 18.06% | 17.91% | 20.79% | |||||||
NOPAT | 232,666 | 274,641 | 348,269 | |||||||
Net income | 175,397 -29.58% | 249,068 -27.19% | 342,082 75.31% | |||||||
Dividends | (102,333) | (101,474) | (72,481) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 47,871 | 103,836 | 378,316 | |||||||
Long-term debt | 1,147,648 | 1,095,094 | 880,229 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 30,375 | 8,027 | 6,855 | |||||||
Net debt | 886,583 | 1,018,749 | 910,620 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 519,197 | 128,433 | 353,170 | |||||||
CAPEX | (95,197) | (142,030) | (89,449) | |||||||
Cash from investing activities | (313,278) | (140,012) | (558,594) | |||||||
Cash from financing activities | (69,890) | (169,891) | 180,004 | |||||||
FCF | 382,746 | (89,416) | 41,757 | |||||||
Balance | ||||||||||
Cash | 308,936 | 178,334 | 345,864 | |||||||
Long term investments | 1,847 | 2,061 | ||||||||
Excess cash | 137,363 | 4,746 | 190,356 | |||||||
Stockholders' equity | 1,466,802 | 1,415,722 | 1,226,418 | |||||||
Invested Capital | 2,658,559 | 2,639,302 | 2,227,735 | |||||||
ROIC | 8.78% | 11.29% | 18.66% | |||||||
ROCE | 9.79% | 12.14% | 17.44% | |||||||
EV | ||||||||||
Common stock shares outstanding | 58,302 | 57,985 | 59,132 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 423,536 | 460,657 | 543,280 | |||||||
EV/EBITDA | ||||||||||
Interest | 69,153 | 33,575 | 21,910 | |||||||
Interest/NOPBT | 24.35% | 10.04% | 4.98% |