XSWXBYS
Market cap724mUSD
Dec 23, Last price
309.00CHF
1D
-1.90%
1Q
-6.36%
Jan 2017
-57.08%
Name
Bystronic AG
Chart & Performance
Profile
Bystronic AG, through its subsidiaries, provides metal processing solutions for cutting, bending, and automation worldwide. The company offers laser cutting, tube processing, bending, and automation solutions. It also provides integrated software solutions and consumables, as well as maintenance, support, and spare parts management services. The company was formerly known as Conzzeta AG and changed its name to Bystronic AG in May 2021. Bystronic AG was founded in 1912 and is based in Zurich, 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 | 930,100 -8.45% | 1,015,900 8.16% | 939,300 17.21% | |||||||
Cost of revenue | 655,900 | 973,100 | 876,700 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 274,200 | 42,800 | 62,600 | |||||||
NOPBT Margin | 29.48% | 4.21% | 6.66% | |||||||
Operating Taxes | 13,100 | 8,800 | 12,400 | |||||||
Tax Rate | 4.78% | 20.56% | 19.81% | |||||||
NOPAT | 261,100 | 34,000 | 50,200 | |||||||
Net income | 41,900 14.48% | 36,600 -227.97% | (28,600) -144.00% | |||||||
Dividends | (24,800) | (124,100) | (124,100) | |||||||
Dividend yield | 2.52% | 9.36% | 4.68% | |||||||
Proceeds from repurchase of equity | (500) | (1,000) | (1,600) | |||||||
BB yield | 0.05% | 0.08% | 0.06% | |||||||
Debt | ||||||||||
Debt current | 1,700 | 500 | 4,100 | |||||||
Long-term debt | 1,700 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 17,300 | 22,600 | 24,200 | |||||||
Net debt | (226,900) | (431,300) | (577,400) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 53,600 | (16,500) | 49,400 | |||||||
CAPEX | (13,200) | (23,400) | (34,000) | |||||||
Cash from investing activities | (18,900) | (99,900) | 270,900 | |||||||
Cash from financing activities | (24,000) | (130,100) | (127,200) | |||||||
FCF | 246,500 | (18,300) | 308,500 | |||||||
Balance | ||||||||||
Cash | 348,900 | 341,600 | 495,700 | |||||||
Long term investments | (120,300) | 90,200 | 87,500 | |||||||
Excess cash | 182,095 | 381,005 | 536,235 | |||||||
Stockholders' equity | 732,200 | 726,400 | 817,500 | |||||||
Invested Capital | 567,505 | 346,795 | 294,965 | |||||||
ROIC | 57.11% | 10.60% | 11.74% | |||||||
ROCE | 35.76% | 5.72% | 7.34% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,069 | 2,068 | 2,069 | |||||||
Price | 476.50 -25.66% | 641.00 -50.00% | 1,282.00 17.83% | |||||||
Market cap | 985,672 -25.64% | 1,325,613 -50.02% | 2,652,199 17.93% | |||||||
EV | 758,772 | 894,313 | 2,074,799 | |||||||
EBITDA | 295,200 | 64,500 | 81,100 | |||||||
EV/EBITDA | 2.57 | 13.87 | 25.58 | |||||||
Interest | 7,000 | 3,600 | 900 | |||||||
Interest/NOPBT | 2.55% | 8.41% | 1.44% |