XSWX
LEON
Market cap293mUSD
Apr 09, Last price
14.38CHF
1D
-2.31%
1Q
-27.01%
Jan 2017
-56.26%
IPO
-38.68%
Name
Leonteq AG
Chart & Performance
Profile
Leonteq AG provides structured investment products and long-term savings and retirement solutions in Switzerland and internationally. It operates through Investment Solutions and Insurance & Wealth Planning Solutions segments. The company manufactures and distributes structured investment products. It also offers savings, investment, and drawdown products; and digital platform that enables unit-linked retail products with financial guarantees, as well as hedging for structured products. The company offers its services to platform partners under the terms of cooperation agreements, as well as distributes its products to retail investors through institutional and financial intermediaries. The company was formerly known as EFG Financial Products Holding AG and changed its name to Leonteq AG in June 2013. Leonteq AG was incorporated in 2007 and is headquartered in Zurich, Switzerland.
Valuation
Title CHF in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 214,469 -16.51% | 256,882 -44.96% | 466,747 8.87% | |||||||
Cost of revenue | 154,919 | 178,856 | 200,753 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 59,550 | 78,026 | 265,994 | |||||||
NOPBT Margin | 27.77% | 30.37% | 56.99% | |||||||
Operating Taxes | 2,071 | (2,237) | 36,838 | |||||||
Tax Rate | 3.48% | 13.85% | ||||||||
NOPAT | 57,479 | 80,263 | 229,156 | |||||||
Net income | 5,836 -71.67% | 20,599 -86.83% | 156,446 0.46% | |||||||
Dividends | (8,808) | (36,202) | (27,345) | |||||||
Dividend yield | 2.45% | 5.67% | 3.31% | |||||||
Proceeds from repurchase of equity | (12,390) | (34,409) | 402,331 | |||||||
BB yield | 3.45% | 5.39% | -48.75% | |||||||
Debt | ||||||||||
Debt current | 60,518 | 5,189,219 | ||||||||
Long-term debt | 57,600 | 73,794 | 80,436 | |||||||
Deferred revenue | 62,723 | |||||||||
Other long-term liabilities | 52,064 | 40,381 | (25,936) | |||||||
Net debt | (279,636) | (8,090,560) | (6,136,697) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (16,774) | (313,944) | (1,828,849) | |||||||
CAPEX | (3,342) | (2,310) | (25,954) | |||||||
Cash from investing activities | (26,414) | (29,495) | 1,775,886 | |||||||
Cash from financing activities | (40,558) | (116,561) | 338,021 | |||||||
FCF | 65,195 | 1,375,887 | 2,309,117 | |||||||
Balance | ||||||||||
Cash | 4,495,909 | 4,636,698 | 3,814,780 | |||||||
Long term investments | (4,098,155) | 3,527,656 | 7,591,572 | |||||||
Excess cash | 387,031 | 8,151,510 | 11,383,015 | |||||||
Stockholders' equity | 684,382 | 699,933 | 662,415 | |||||||
Invested Capital | 558,181 | 157,478 | 16,732,832 | |||||||
ROIC | 16.06% | 0.95% | 1.24% | |||||||
ROCE | 6.30% | 9.09% | 1.53% | |||||||
EV | ||||||||||
Common stock shares outstanding | 18,218 | 18,602 | 18,887 | |||||||
Price | 19.74 -42.53% | 34.35 -21.40% | 43.70 -36.94% | |||||||
Market cap | 359,623 -43.72% | 638,972 -22.58% | 825,358 -36.33% | |||||||
EV | 79,987 | (7,451,588) | (5,311,339) | |||||||
EBITDA | 95,572 | 113,327 | 299,490 | |||||||
EV/EBITDA | 0.84 | |||||||||
Interest | 8,236 | 10,633 | 5,239 | |||||||
Interest/NOPBT | 13.83% | 13.63% | 1.97% |