XSWXAUTN
Market cap749mUSD
Dec 23, Last price
116.00CHF
1D
-0.51%
1Q
1.58%
Jan 2017
-56.59%
IPO
-1.69%
Name
Autoneum Holding AG
Chart & Performance
Profile
Autoneum Holding AG develops and manufactures acoustic and thermal management solutions for the automotive market. It offers multifunctional and lightweight components and systems for noise and heat protection. The company provides engine and e-motor encapsulations, frunks, outer dashes, hoodliners, engine top covers, engine and body-mounted absorbers, and outer trunk floor insulators; and underbody products, including under floor and under engine shields, wheelhouse outer liners, outer tunnel and floor insulators, battery electromagnetic shields, under battery shields, and heatshields, as well as battery and spare wheel pans. It also offers interior floor products comprising inner dashes, needle punch and tufted carpets, floor insulators and mats, inner wheelhouse and trunk floor insulators, and dampers; and other components, such as ultra-silent for underbody systems, di-light for carpet systems, prime-light and IFP-R2 for inner dashes and floor insulators, hybrid-acoustics PET for conventional insulation, mono-liner for wheelhouse outer liners, and relive-1 under the Autoneum Pure label; and measurement systems, as well as performs simulations and tests. The company has operations in Europe, North America, Asia, South America, the Middle East, and Africa. Autoneum Holding AG was founded in 1901 and is headquartered in Winterthur, 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 | 2,302,300 27.59% | 1,804,500 6.12% | 1,700,400 -2.31% | |||||||
Cost of revenue | 2,019,100 | 1,619,200 | 1,521,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 283,200 | 185,300 | 179,400 | |||||||
NOPBT Margin | 12.30% | 10.27% | 10.55% | |||||||
Operating Taxes | 7,900 | 4,800 | 10,300 | |||||||
Tax Rate | 2.79% | 2.59% | 5.74% | |||||||
NOPAT | 275,300 | 180,500 | 169,100 | |||||||
Net income | 48,300 -2,200.00% | (2,300) -110.09% | 22,800 -190.12% | |||||||
Dividends | (6,900) | |||||||||
Dividend yield | 1.38% | |||||||||
Proceeds from repurchase of equity | 97,800 | (2,900) | ||||||||
BB yield | -14.00% | 0.58% | ||||||||
Debt | ||||||||||
Debt current | 42,200 | 144,800 | 203,800 | |||||||
Long-term debt | 818,600 | 494,000 | 433,600 | |||||||
Deferred revenue | 10,800 | 9,300 | 6,700 | |||||||
Other long-term liabilities | 33,700 | 247,700 | 279,100 | |||||||
Net debt | 662,900 | 437,100 | 452,100 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 190,300 | 94,500 | 100,400 | |||||||
CAPEX | (57,100) | (40,300) | (35,100) | |||||||
Cash from investing activities | (143,100) | (37,200) | (29,300) | |||||||
Cash from financing activities | (2,100) | (30,400) | (288,700) | |||||||
FCF | 229,200 | 223,700 | 187,700 | |||||||
Balance | ||||||||||
Cash | 149,400 | 123,600 | 103,700 | |||||||
Long term investments | 48,500 | 78,100 | 81,600 | |||||||
Excess cash | 82,785 | 111,475 | 100,280 | |||||||
Stockholders' equity | 542,100 | 218,500 | 236,300 | |||||||
Invested Capital | 1,092,615 | 976,725 | 1,014,720 | |||||||
ROIC | 26.61% | 18.13% | 15.66% | |||||||
ROCE | 23.49% | 16.34% | 15.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,122 | 4,918 | 4,940 | |||||||
Price | 136.40 33.73% | 102.00 -39.89% | 169.70 5.01% | |||||||
Market cap | 698,688 39.28% | 501,640 -40.17% | 838,377 5.38% | |||||||
EV | 1,448,788 | 1,031,640 | 1,384,277 | |||||||
EBITDA | 409,200 | 301,700 | 301,700 | |||||||
EV/EBITDA | 3.54 | 3.42 | 4.59 | |||||||
Interest | 28,200 | 19,900 | 21,900 | |||||||
Interest/NOPBT | 9.96% | 10.74% | 12.21% |