XSWX
HOCN
Market cap2mUSD
Apr 04, Last price
1.20CHF
1D
-4.00%
1Q
167.26%
Jan 2017
-99.61%
IPO
-98.93%
Name
Hochdorf Holding AG
Chart & Performance
Profile
HOCHDORF Holding AG, through its subsidiaries, produces and sells various food products. Its Food Solutions division offers milk, milk protein, whey, fat powder; condensed milk; and cream. The company's Baby Care division provides formula for infants, and follow-on milk for toddlers and pre-school children, as well as milk drinks for pregnant and breast-feeding women; and food for special medical purposes. It primarily sells its products under the HOCHDORF and Bimbosan brands. The company operates in Switzerland, Liechtenstein, rest of Europe, Asia, the Middle East, Africa, the United States, Canada, rest of the Americas, and internationally. HOCHDORF Holding AG was founded in 1895 and is based in Hochdorf, Switzerland.
Valuation
Title CHF in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 307,840 5.37% | 292,141 -3.75% | |||||||
Cost of revenue | 277,509 | 278,666 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 30,331 | 13,475 | |||||||
NOPBT Margin | 9.85% | 4.61% | |||||||
Operating Taxes | 1,000 | (8,521) | |||||||
Tax Rate | 0.00% | ||||||||
NOPAT | 30,330 | 21,996 | |||||||
Net income | (10,210) -35.36% | (15,796) -719.45% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 452 | 159 | |||||||
BB yield | -1.36% | -0.35% | |||||||
Debt | |||||||||
Debt current | 118 | 67,118 | |||||||
Long-term debt | 67,124 | 116,558 | |||||||
Deferred revenue | 121 | ||||||||
Other long-term liabilities | 7,647 | 7,461 | |||||||
Net debt | 51,887 | 136,087 | |||||||
Cash flow | |||||||||
Cash from operating activities | 13,801 | (22,233) | |||||||
CAPEX | (6,788) | (1,954) | |||||||
Cash from investing activities | (5,930) | (1,949) | |||||||
Cash from financing activities | (3,385) | 10,041 | |||||||
FCF | 58,931 | 48,048 | |||||||
Balance | |||||||||
Cash | 14,556 | 10,428 | |||||||
Long term investments | 799 | 37,161 | |||||||
Excess cash | 32,982 | ||||||||
Stockholders' equity | (116,635) | 35,527 | |||||||
Invested Capital | 349,298 | 209,097 | |||||||
ROIC | 10.86% | 10.06% | |||||||
ROCE | 13.04% | 5.57% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,149 | 2,124 | |||||||
Price | 15.50 -26.89% | 21.20 -51.26% | |||||||
Market cap | 33,317 -26.00% | 45,020 -51.23% | |||||||
EV | 85,207 | 287,617 | |||||||
EBITDA | 42,027 | 23,524 | |||||||
EV/EBITDA | 2.03 | 12.23 | |||||||
Interest | 4,490 | 2,905 | |||||||
Interest/NOPBT | 14.80% | 21.56% |