XSWXGURN
Market cap72mUSD
Dec 23, Last price
13.84CHF
1D
15.53%
1Q
-45.73%
Jan 2017
-82.89%
Name
Gurit Holding AG
Chart & Performance
Profile
Gurit Holding AG, together with its subsidiaries, develops, manufactures, and sells advanced composite materials, composite tooling equipment, and kitting services in Switzerland and internationally. The company operates through Manufacturing Solutions, Kitting, Composite Materials, and Aerospace segments. It offers pre-impregnated materials, structural core products, adhesives, and liquid and filled systems. The company also provides reinforcements; ancillaries products; PRIME infusion systems for single-operation moulding of carbon yacht masts; filling and fairing solutions, including S-Fill 15 and 600 minute epoxy filler system; multi-purpose epoxy systems; tooling products, such as tooling pastes, gelcoats, laminating systems, and infusion resins; coating products; natural flax fibre products; and B³ SmartPac, a construction solution that enables builders to manufacture composite components, as well as Hi-Panels, which are epoxy infused composite panels. In addition, it offers ancillary products, including filler powders, hollow spheres, short fibres, flow modifiers, solvents, pigments, and pumps and dispense equipment, application and processing items and pigments. Further, the company provides composite engineering, contact tooling, manufacturing, and technical services. It serves the wind, aerospace, automotive, marine, industrial, rail, and building and construction industries. The company was founded in 1835 and is headquartered in Wattwil, 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 | 459,852 -7.93% | 499,454 6.74% | 467,930 -19.16% | |||||||
Cost of revenue | 439,719 | 488,544 | 438,534 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 20,133 | 10,910 | 29,396 | |||||||
NOPBT Margin | 4.38% | 2.18% | 6.28% | |||||||
Operating Taxes | 6,481 | 7,296 | 11,737 | |||||||
Tax Rate | 32.19% | 66.87% | 39.93% | |||||||
NOPAT | 13,652 | 3,614 | 17,659 | |||||||
Net income | 7,456 -19.38% | 9,248 -18.58% | 11,359 -75.79% | |||||||
Dividends | (3,273) | (14,005) | ||||||||
Dividend yield | 0.78% | 1.93% | ||||||||
Proceeds from repurchase of equity | (2,115) | (3,343) | ||||||||
BB yield | 0.50% | 0.46% | ||||||||
Debt | ||||||||||
Debt current | 16,082 | 8,441 | 11,950 | |||||||
Long-term debt | 58,105 | 105,061 | 55,525 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 19,073 | 4,028 | 2,689 | |||||||
Net debt | 60,520 | 84,639 | 37,426 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 37,658 | 16,240 | 20,923 | |||||||
CAPEX | (10,117) | (15,419) | (23,857) | |||||||
Cash from investing activities | (9,828) | (21,033) | (23,355) | |||||||
Cash from financing activities | (40,631) | 7,660 | (16,433) | |||||||
FCF | 51,772 | 16,715 | 3,140 | |||||||
Balance | ||||||||||
Cash | 12,518 | 27,189 | 29,013 | |||||||
Long term investments | 1,149 | 1,674 | 1,036 | |||||||
Excess cash | 3,890 | 6,652 | ||||||||
Stockholders' equity | 277,722 | 349,275 | 170,620 | |||||||
Invested Capital | 170,169 | 222,800 | 230,970 | |||||||
ROIC | 6.95% | 1.59% | 7.88% | |||||||
ROCE | 11.75% | 4.78% | 12.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,676 | 4,676 | 4,676 | |||||||
Price | 81.60 -9.33% | 90.00 -42.16% | 155.60 -37.26% | |||||||
Market cap | 381,583 -9.33% | 420,827 -42.16% | 727,508 -37.28% | |||||||
EV | 443,079 | 568,662 | 816,678 | |||||||
EBITDA | 34,673 | 26,207 | 42,608 | |||||||
EV/EBITDA | 12.78 | 21.70 | 19.17 | |||||||
Interest | 7,791 | 2,992 | 763 | |||||||
Interest/NOPBT | 38.70% | 27.42% | 2.60% |