XSWXLECN
Market cap164mUSD
Dec 23, Last price
0.19CHF
1D
-2.05%
1Q
13.69%
Jan 2017
-92.95%
IPO
-99.54%
Name
Leclanche SA
Chart & Performance
Profile
Leclanché SA designs, develops, manufactures, and sells customized turnkey energy storage solutions for electricity generation and transmission, mass transportation, heavy industrial machines, and specialty low voltage battery systems. The company operates through three segments: Stationary Business Unit, e-Transport Business Unit, and Specialty Battery Business Unit. The Stationary Business Unit segment sells customized systems to support customers in electricity generation markets, such as renewable energy integration, micro-grid, or distributed power; and transmission and distribution markets. The e-Transport Business Unit segment sells customized systems to support customers in the mass marine, road, and rail transportation. The Specialty Battery Business Unit segment develops and delivers turn-key customized solutions and off-the-shelf solutions incorporating battery storage and/or charging solutions use in-house and third-party technologies for civil, military, medical, and industrial machineries markets. It operates in Switzerland, Norway, the Netherlands, Canada, France, the United States, Germany, and internationally. Leclanché SA was incorporated in 1909 and is headquartered in Yverdon-les-Bains, 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 | 17,199 -4.27% | 17,967 -5.07% | 18,926 -12.52% | |||||||
Cost of revenue | 18,788 | 77,127 | 73,695 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (1,589) | (59,160) | (54,769) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 522 | 410 | 376 | |||||||
Tax Rate | ||||||||||
NOPAT | (2,111) | (59,570) | (55,145) | |||||||
Net income | (67,532) -21.06% | (85,553) 6.97% | (79,975) 2.24% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 1,081 | (76) | ||||||||
BB yield | -0.42% | 0.04% | ||||||||
Debt | ||||||||||
Debt current | 4,995 | 21,610 | 16,988 | |||||||
Long-term debt | 109,060 | 75,645 | 56,995 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,749 | 19,647 | 21,887 | |||||||
Net debt | 111,246 | 91,091 | 65,561 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (45,249) | (46,508) | (51,916) | |||||||
CAPEX | (10,777) | (6,816) | (5,309) | |||||||
Cash from investing activities | (15,343) | (6,276) | (5,752) | |||||||
Cash from financing activities | 62,101 | 51,287 | 59,175 | |||||||
FCF | (3,735) | (49,939) | (72,530) | |||||||
Balance | ||||||||||
Cash | 2,809 | 1,362 | 2,870 | |||||||
Long term investments | 4,802 | 5,552 | ||||||||
Excess cash | 1,949 | 5,266 | 7,476 | |||||||
Stockholders' equity | (55,045) | (88,097) | (82,866) | |||||||
Invested Capital | 95,647 | 127,927 | 129,987 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 523,940 | 352,624 | 303,863 | |||||||
Price | 0.49 -3.73% | 0.51 -16.56% | 0.61 -45.54% | |||||||
Market cap | 256,730 43.04% | 179,485 -3.17% | 185,356 -12.19% | |||||||
EV | 370,639 | 270,576 | 250,917 | |||||||
EBITDA | 5,646 | (52,221) | (48,241) | |||||||
EV/EBITDA | 65.65 | |||||||||
Interest | 12,729 | 26,708 | 16,490 | |||||||
Interest/NOPBT |