XSWXBVZN
Market cap189mUSD
Dec 23, Last price
865.00CHF
1D
1.76%
1Q
-5.98%
Jan 2017
64.76%
Name
BVZ Holding AG
Chart & Performance
Profile
BVZ Holding AG, through its subsidiaries, provides rail-related services. The company offers public transport, rolling stock, and maintenance services; tourism services; and automobile and freight transport services. It also engages in the management, infrastructure, and real estate activities. The company was founded in 1891 and is based in Brig, 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 | 201,474 13.67% | 177,245 27.37% | 139,163 15.56% | |||||||
Cost of revenue | 142,523 | 153,047 | 135,309 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 58,951 | 24,199 | 3,854 | |||||||
NOPBT Margin | 29.26% | 13.65% | 2.77% | |||||||
Operating Taxes | 4,002 | 2,303 | 189 | |||||||
Tax Rate | 6.79% | 9.52% | 4.90% | |||||||
NOPAT | 54,949 | 21,896 | 3,665 | |||||||
Net income | 26,257 27.50% | 20,593 473.97% | 3,588 -151.03% | |||||||
Dividends | (2,959) | (592) | ||||||||
Dividend yield | 1.63% | 0.41% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 14,807 | 8,449 | 17,259 | |||||||
Long-term debt | 409,859 | 301,486 | 215,446 | |||||||
Deferred revenue | 12,969 | 62,217 | ||||||||
Other long-term liabilities | 239 | 202 | 159 | |||||||
Net debt | 343,973 | 247,078 | 193,840 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 61,440 | 62,854 | 13,889 | |||||||
CAPEX | (146,552) | (120,135) | (58,617) | |||||||
Cash from investing activities | (144,517) | (115,093) | (56,341) | |||||||
Cash from financing activities | 101,842 | 76,638 | 38,760 | |||||||
FCF | (57,655) | (54,556) | (41,778) | |||||||
Balance | ||||||||||
Cash | 59,060 | 40,296 | 15,896 | |||||||
Long term investments | 21,633 | 22,561 | 22,969 | |||||||
Excess cash | 70,620 | 53,994 | 31,907 | |||||||
Stockholders' equity | 199,603 | 208,491 | 185,560 | |||||||
Invested Capital | 579,435 | 464,633 | 386,516 | |||||||
ROIC | 10.53% | 5.14% | 1.01% | |||||||
ROCE | 9.06% | 4.66% | 0.92% | |||||||
EV | ||||||||||
Common stock shares outstanding | 197 | 197 | 197 | |||||||
Price | 920.00 26.03% | 730.00 4.29% | 700.00 -11.39% | |||||||
Market cap | 181,490 26.02% | 144,013 4.29% | 138,095 -11.39% | |||||||
EV | 545,638 | 407,970 | 345,871 | |||||||
EBITDA | 89,587 | 47,561 | 26,452 | |||||||
EV/EBITDA | 6.09 | 8.58 | 13.08 | |||||||
Interest | 5,293 | 3,363 | 2,918 | |||||||
Interest/NOPBT | 8.98% | 13.90% | 75.71% |