XSWXINRN
Market cap1.81bUSD
Dec 20, Last price
1,962.00CHF
1D
-0.71%
1Q
-25.11%
Jan 2017
76.76%
Name
Interroll Holding AG
Chart & Performance
Profile
Interroll Holding AG provides products and services for internal logistics worldwide. It offers rollers, drives, conveyors and sorters, and pallet handling products. The company's products and solutions include rollers and wheels, power supplies, controls, conveyor modules, carton flow, stacker cranes, transfer cars, pallet flow, and smart pallet movers. Its products and services are used in courier, express, and parcel; airport; trade and e-commerce; tire and automotive; fashion; food and beverage; and distribution and warehouse industries, as well as in various other manufacturing industries. The company serves original equipment manufacturers, system integrators, and end users. Interroll Holding AG was founded in 1959 and is headquartered in Sant'Antonino, 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 | 556,338 -16.27% | 664,409 3.80% | 640,063 20.62% | |||||||
Cost of revenue | 382,970 | 540,833 | 521,102 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 173,368 | 123,576 | 118,961 | |||||||
NOPBT Margin | 31.16% | 18.60% | 18.59% | |||||||
Operating Taxes | 17,571 | 21,996 | 18,671 | |||||||
Tax Rate | 10.14% | 17.80% | 15.70% | |||||||
NOPAT | 155,797 | 101,580 | 100,290 | |||||||
Net income | 66,349 -19.85% | 82,783 2.71% | 80,600 12.35% | |||||||
Dividends | (26,280) | (25,401) | (22,267) | |||||||
Dividend yield | 1.20% | 1.32% | 0.66% | |||||||
Proceeds from repurchase of equity | 8,186 | 4,341 | (14,997) | |||||||
BB yield | -0.37% | -0.23% | 0.44% | |||||||
Debt | ||||||||||
Debt current | 151 | 259 | 17,360 | |||||||
Long-term debt | 13,975 | 16,436 | 10,084 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 18,916 | 14,535 | 16,670 | |||||||
Net debt | (126,143) | (63,512) | (41,786) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 113,231 | 71,806 | 47,692 | |||||||
CAPEX | (17,489) | (26,356) | (51,141) | |||||||
Cash from investing activities | (22,167) | (23,130) | (48,740) | |||||||
Cash from financing activities | (20,458) | (34,011) | (29,497) | |||||||
FCF | 179,380 | 79,556 | 25,125 | |||||||
Balance | ||||||||||
Cash | 140,269 | 79,305 | 68,496 | |||||||
Long term investments | 902 | 734 | ||||||||
Excess cash | 112,452 | 46,987 | 37,227 | |||||||
Stockholders' equity | 466,346 | 458,549 | 414,732 | |||||||
Invested Capital | 324,339 | 347,051 | 328,323 | |||||||
ROIC | 46.41% | 30.08% | 34.98% | |||||||
ROCE | 39.37% | 30.76% | 31.66% | |||||||
EV | ||||||||||
Common stock shares outstanding | 823 | 820 | 822 | |||||||
Price | 2,670.00 13.62% | 2,350.00 -42.75% | 4,105.00 52.32% | |||||||
Market cap | 2,196,916 13.96% | 1,927,867 -42.85% | 3,373,489 50.00% | |||||||
EV | 2,070,773 | 1,864,355 | 3,331,703 | |||||||
EBITDA | 195,811 | 147,703 | 142,103 | |||||||
EV/EBITDA | 10.58 | 12.62 | 23.45 | |||||||
Interest | 276 | 437 | 278 | |||||||
Interest/NOPBT | 0.16% | 0.35% | 0.23% |