XSWXDAE
Market cap2.59bUSD
Dec 20, Last price
133.20CHF
1D
-1.91%
1Q
-21.74%
Jan 2017
-3.76%
Name
Daetwyler Holding AG
Chart & Performance
Profile
Dätwyler Holding AG manufactures and sells elastomer components for health care, mobility, oil and gas, and food and beverage industries in Europe, North America, South America, and Asia. It operates through Healthcare Solutions and Industrial Solutions segments. The Healthcare Solutions segment offers rubber components for prefilled syringes, pens, and injection systems; components and closures for injectable drugs in vials; and rubber components for blood collection systems, IV administration sets, disposable syringes, diagnostics and medical devices, etc. The Industrial Solutions segment products include electromobility solutions, active assistance and safety systems, brake systems, fuel and engine management, exhaust gas aftertreatment, and sealing components for upstream systems, power tools, water, and process industries. The company was founded in 1915 and is based in Altdorf, Switzerland. Dätwyler Holding AG is a subsidiary of Pema Holding AG.
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 | 1,151,500 0.08% | 1,150,600 21.42% | 947,600 15.10% | |||||||
Cost of revenue | 1,052,300 | 1,022,200 | 808,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 99,200 | 128,400 | 139,600 | |||||||
NOPBT Margin | 8.61% | 11.16% | 14.73% | |||||||
Operating Taxes | 24,900 | 32,100 | 34,400 | |||||||
Tax Rate | 25.10% | 25.00% | 24.64% | |||||||
NOPAT | 74,300 | 96,300 | 105,200 | |||||||
Net income | 66,800 -36.26% | 104,800 -45.98% | 194,000 -156.02% | |||||||
Dividends | (54,400) | (71,400) | (54,400) | |||||||
Dividend yield | 1.64% | 2.28% | 0.80% | |||||||
Proceeds from repurchase of equity | (4,200) | (5,500) | 54,700 | |||||||
BB yield | 0.13% | 0.18% | -0.80% | |||||||
Debt | ||||||||||
Debt current | 155,900 | 10,700 | 400 | |||||||
Long-term debt | 483,700 | 686,700 | 150,100 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 7,000 | 9,900 | 9,400 | |||||||
Net debt | 515,200 | 594,100 | (130,600) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 194,900 | 118,600 | 183,500 | |||||||
CAPEX | (51,800) | (100,200) | (111,300) | |||||||
Cash from investing activities | (58,200) | (701,500) | (23,100) | |||||||
Cash from financing activities | (109,700) | 466,800 | (113,000) | |||||||
FCF | 168,000 | (76,100) | 56,200 | |||||||
Balance | ||||||||||
Cash | 122,500 | 101,300 | 279,600 | |||||||
Long term investments | 1,900 | 2,000 | 1,500 | |||||||
Excess cash | 66,825 | 45,770 | 233,720 | |||||||
Stockholders' equity | 1,158,700 | 198,500 | 743,200 | |||||||
Invested Capital | 965,975 | 1,056,330 | 870,880 | |||||||
ROIC | 7.35% | 9.99% | 12.45% | |||||||
ROCE | 9.52% | 11.56% | 12.53% | |||||||
EV | ||||||||||
Common stock shares outstanding | 17,000 | 17,000 | 17,000 | |||||||
Price | 195.20 6.09% | 184.00 -54.23% | 402.00 56.42% | |||||||
Market cap | 3,318,400 6.09% | 3,128,000 -54.23% | 6,834,000 56.42% | |||||||
EV | 3,833,600 | 3,722,100 | 6,703,400 | |||||||
EBITDA | 179,400 | 203,500 | 205,600 | |||||||
EV/EBITDA | 21.37 | 18.29 | 32.60 | |||||||
Interest | 15,300 | 10,100 | 2,300 | |||||||
Interest/NOPBT | 15.42% | 7.87% | 1.65% |