XSWXALSN
Market cap3.00bUSD
Dec 20, Last price
219.00CHF
1D
-0.23%
1Q
-19.04%
Jan 2017
143.60%
IPO
295.66%
Name
Also Holding AG
Chart & Performance
Profile
ALSO Holding AG operates as a technology service provider for the ICT industry in Switzerland, Germany, the Netherlands, Poland, and internationally. It offers various ICT product categories of hardware, software, and information technology (IT) services. The company also provides other services, including cloud and as-a-service, logistics, and finance services. It serves retailers, E-tailers, small and medium-sized business resellers, corporate resellers, value-added resellers, and others. The company was formerly known as ALSO-Actebis Holding AG and changed its name to ALSO Holding AG in March 2013. The company was founded in 1984 and is headquartered in Emmen, Switzerland. ALSO Holding AG is a subsidiary of Special Distribution Holding GmbH.
Valuation
Title EUR 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 | 9,959,628 -13.79% | 11,552,876 -6.79% | 12,394,388 4.17% | |||||||
Cost of revenue | 9,467,159 | 11,028,297 | 11,883,057 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 492,469 | 524,579 | 511,331 | |||||||
NOPBT Margin | 4.94% | 4.54% | 4.13% | |||||||
Operating Taxes | 50,418 | 55,574 | 46,893 | |||||||
Tax Rate | 10.24% | 10.59% | 9.17% | |||||||
NOPAT | 442,051 | 469,005 | 464,438 | |||||||
Net income | 123,663 -18.67% | 152,051 -1.27% | 154,004 18.41% | |||||||
Dividends | (57,106) | (53,763) | (43,571) | |||||||
Dividend yield | 1.85% | 2.48% | 1.13% | |||||||
Proceeds from repurchase of equity | (51,219) | 57,549 | ||||||||
BB yield | 1.66% | -2.65% | ||||||||
Debt | ||||||||||
Debt current | 150,556 | 41,822 | 120,494 | |||||||
Long-term debt | 205,357 | 325,163 | 329,969 | |||||||
Deferred revenue | 23,690 | |||||||||
Other long-term liabilities | 49,905 | 23,716 | 7,226 | |||||||
Net debt | (325,931) | (175,031) | (182,227) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 384,760 | 88,108 | 290,579 | |||||||
CAPEX | (8,758) | (14,951) | (10,766) | |||||||
Cash from investing activities | (37,609) | (8,789) | (47,967) | |||||||
Cash from financing activities | (168,458) | (225,187) | (118,289) | |||||||
FCF | 1,634,334 | (746,968) | 558,397 | |||||||
Balance | ||||||||||
Cash | 666,192 | 478,718 | 617,245 | |||||||
Long term investments | 15,652 | 63,298 | 15,445 | |||||||
Excess cash | 183,863 | 12,971 | ||||||||
Stockholders' equity | 1,147,078 | 1,091,189 | 951,716 | |||||||
Invested Capital | 1,174,856 | 1,185,772 | 1,168,093 | |||||||
ROIC | 37.45% | 39.85% | 40.48% | |||||||
ROCE | 36.25% | 43.55% | 42.96% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,280 | 12,821 | 12,821 | |||||||
Price | 251.00 48.35% | 169.20 -43.60% | 300.00 18.58% | |||||||
Market cap | 3,082,253 42.09% | 2,169,292 -43.60% | 3,846,262 18.58% | |||||||
EV | 2,757,599 | 1,995,096 | 3,664,958 | |||||||
EBITDA | 537,072 | 567,756 | 551,008 | |||||||
EV/EBITDA | 5.13 | 3.51 | 6.65 | |||||||
Interest | 35,061 | 28,478 | 17,601 | |||||||
Interest/NOPBT | 7.12% | 5.43% | 3.44% |