XSWXCPHN
Market cap494mUSD
Dec 23, Last price
74.00CHF
1D
1.65%
1Q
19.35%
Jan 2017
85.00%
Name
CPH Chemie und Papier Holding AG
Chart & Performance
Profile
CPH Chemie + Papier Holding AG, together with its subsidiaries, engages in developing, manufacturing, and distributing chemicals, printing paper, and pharmaceutical packaging films. The Chemistry division develops, manufactures, and distributes a range of molecular sieves, special zeolites, chromatography gels, and deuterated solvents under the Zeochem brand. The Paper division manufactures newsprint and magazine paper products under the Perlen Papier brand; and recycles domestically recovered paper. The Packaging division provides a range of PVC monofilms and coated PVdC high-barrier films for use in the pharmaceutical industry under the Perlen Packaging brand name. It operates in Switzerland, rest of Europe, the Americas, Asia, and internationally. The company was founded in 1818 and is headquartered in Root, 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 | 623,982 -13.98% | 725,351 46.04% | 496,693 11.57% | |||||||
Cost of revenue | 399,314 | 600,141 | 499,616 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 224,668 | 125,210 | (2,923) | |||||||
NOPBT Margin | 36.01% | 17.26% | ||||||||
Operating Taxes | 12,974 | (886) | 2,195 | |||||||
Tax Rate | 5.77% | |||||||||
NOPAT | 211,694 | 126,096 | (5,118) | |||||||
Net income | 78,885 -21.86% | 100,953 -166.61% | (151,559) -423.15% | |||||||
Dividends | (27,000) | (7,800) | (10,798) | |||||||
Dividend yield | 5.30% | 1.67% | 2.95% | |||||||
Proceeds from repurchase of equity | (588) | 10,975 | (159) | |||||||
BB yield | 0.12% | -2.35% | 0.04% | |||||||
Debt | ||||||||||
Debt current | 723 | 98,851 | 3,227 | |||||||
Long-term debt | 102 | 106,595 | ||||||||
Deferred revenue | 95 | |||||||||
Other long-term liabilities | 30,166 | 27,385 | 18,510 | |||||||
Net debt | (116,917) | (69,757) | (16,429) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 109,862 | 97,628 | 15,833 | |||||||
CAPEX | (34,646) | (33,905) | (24,595) | |||||||
Cash from investing activities | (17,999) | (29,620) | (19,218) | |||||||
Cash from financing activities | (125,662) | (18,988) | (17,977) | |||||||
FCF | 225,833 | 85,226 | 144,304 | |||||||
Balance | ||||||||||
Cash | 107,640 | 143,614 | 95,116 | |||||||
Long term investments | 10,000 | 25,096 | 31,135 | |||||||
Excess cash | 86,441 | 132,442 | 101,416 | |||||||
Stockholders' equity | 436,679 | 399,567 | 310,494 | |||||||
Invested Capital | 380,719 | 391,498 | 336,144 | |||||||
ROIC | 54.83% | 34.66% | ||||||||
ROCE | 46.97% | 23.64% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 5,999 | 6,000 | 6,000 | |||||||
Price | 85.00 8.97% | 78.00 27.87% | 61.00 -15.98% | |||||||
Market cap | 509,874 8.95% | 467,990 27.87% | 365,989 -15.97% | |||||||
EV | 392,957 | 399,590 | 350,928 | |||||||
EBITDA | 243,870 | 143,839 | 25,462 | |||||||
EV/EBITDA | 1.61 | 2.78 | 13.78 | |||||||
Interest | 1,389 | 2,940 | 2,959 | |||||||
Interest/NOPBT | 0.62% | 2.35% |