XSWXADVN
Market cap64mUSD
Dec 23, Last price
79.50CHF
1D
-0.63%
Jan 2017
-66.17%
Name
Adval Tech Holding AG
Chart & Performance
Profile
Adval Tech Holding AG manufactures metal components and subassemblies, and plastic components worldwide. The company offers stamped and formed series parts and subassemblies for the automotive industry, which include rotationally symmetrical parts, such as components for airbags, ABS braking systems, and fuel injection systems; steering system subassemblies, roof rack systems, and decor parts; structural components and composite components from metal and plastic elements comprising door sill plates; lighting systems; and fuel management systems. It also supplies plastic components to automotive manufacturers, including air-water separation systems, airflow elements, air guidance systems, and seatbelt buckles, as well as produces plastic parts, assemblies, and systems for the household appliance and the medical device field. The company was formerly known as Styner+Bienz AG and changed its name to Adval Tech Holding AG in 1997. Adval Tech Holding AG was founded in 1924 and is based in Niederwangen, Switzerland.
Valuation
Title CHF 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 | 169,758 -4.83% | 178,365 7.07% | 166,591 23.53% | |||||||
Cost of revenue | 103,278 | 171,066 | 152,107 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 66,480 | 7,299 | 14,484 | |||||||
NOPBT Margin | 39.16% | 4.09% | 8.69% | |||||||
Operating Taxes | 405 | 1,816 | 3,510 | |||||||
Tax Rate | 0.61% | 24.88% | 24.23% | |||||||
NOPAT | 66,075 | 5,483 | 10,974 | |||||||
Net income | (3,850) 63.97% | (2,348) -139.95% | 5,877 36.80% | |||||||
Dividends | (1,460) | (985) | ||||||||
Dividend yield | 1.43% | 0.83% | ||||||||
Proceeds from repurchase of equity | 339 | |||||||||
BB yield | -0.33% | |||||||||
Debt | ||||||||||
Debt current | 96 | 220 | 316 | |||||||
Long-term debt | 1,772 | 450 | 984 | |||||||
Deferred revenue | 1 | (1) | (1) | |||||||
Other long-term liabilities | 1,793 | 1,181 | 1,659 | |||||||
Net debt | (25,436) | (28,017) | (31,249) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,459 | 1,563 | 17,293 | |||||||
CAPEX | (6,223) | (3,081) | (3,672) | |||||||
Cash from investing activities | (6,181) | (3,022) | (3,653) | |||||||
Cash from financing activities | 977 | (1,804) | (1,521) | |||||||
FCF | 69,842 | 7,661 | 15,720 | |||||||
Balance | ||||||||||
Cash | 27,304 | 28,601 | 31,946 | |||||||
Long term investments | 86 | 603 | ||||||||
Excess cash | 18,816 | 19,769 | 24,219 | |||||||
Stockholders' equity | 55,695 | 121,377 | 127,513 | |||||||
Invested Capital | 98,857 | 100,380 | 102,630 | |||||||
ROIC | 66.33% | 5.40% | 10.37% | |||||||
ROCE | 55.64% | 5.96% | 11.21% | |||||||
EV | ||||||||||
Common stock shares outstanding | 730 | 730 | 730 | |||||||
Price | 140.00 -13.58% | 162.00 -4.71% | ||||||||
Market cap | 102,187 -13.58% | 118,244 -4.71% | ||||||||
EV | 74,170 | 86,995 | ||||||||
EBITDA | 73,798 | 15,031 | 22,257 | |||||||
EV/EBITDA | 4.93 | 3.91 | ||||||||
Interest | 470 | 239 | 277 | |||||||
Interest/NOPBT | 0.71% | 3.27% | 1.91% |