XSWXOFN
Market cap167mUSD
Dec 23, Last price
77.00CHF
1D
1.05%
1Q
1.05%
Jan 2017
-38.40%
Name
Orell Fuessli AG
Chart & Performance
Profile
Orell Füssli AG, together with its subsidiaries, engages in security solutions and book retailing business in Switzerland and internationally. The company operates through three segments Security Printing, Industrial Systems, and Book Retailing: It produces and markets banknotes, security documents, identity cards, and other documents; offers equipment for the serialisation of banknotes and security documents; and implements control and inspection systems, as well as provides software solutions for tracking security documents; and publishes children's, learning, educational, and legal media books. The company also sells books and related products in various bookstores in German-speaking Switzerland, as well as through e-commerce. In addition, it provides logistics and other services for libraries and the corporate sector. The company was formerly known as Orell Füssli Holding AG. Orell Füssli AG was founded in 1519 and is headquartered in Zürich, 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 | 232,227 6.88% | 217,277 3.28% | 210,375 -3.74% | |||||||
Cost of revenue | 193,469 | 100,301 | 111,090 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 38,758 | 116,976 | 99,285 | |||||||
NOPBT Margin | 16.69% | 53.84% | 47.19% | |||||||
Operating Taxes | 3,820 | 2,588 | 1,800 | |||||||
Tax Rate | 9.86% | 2.21% | 1.81% | |||||||
NOPAT | 34,938 | 114,388 | 97,485 | |||||||
Net income | 12,042 3.20% | 11,669 24.30% | 9,388 -27.48% | |||||||
Dividends | (6,664) | (6,662) | (5,879) | |||||||
Dividend yield | 4.52% | 4.15% | 3.33% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 76 | 1,862 | 2,156 | |||||||
Long-term debt | 1,989 | 2,173 | 4,439 | |||||||
Deferred revenue | 248 | |||||||||
Other long-term liabilities | 987 | 1,339 | 3,516 | |||||||
Net debt | (60,034) | (62,153) | (72,908) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 26,100 | 19,541 | 26,371 | |||||||
CAPEX | (13,694) | (9,846) | (15,451) | |||||||
Cash from investing activities | (12,383) | (19,321) | (25,133) | |||||||
Cash from financing activities | (14,098) | (12,824) | (1,891) | |||||||
FCF | 51,256 | 91,271 | 99,378 | |||||||
Balance | ||||||||||
Cash | 61,698 | 62,538 | 75,706 | |||||||
Long term investments | 401 | 3,650 | 3,797 | |||||||
Excess cash | 50,488 | 55,324 | 68,984 | |||||||
Stockholders' equity | 186,283 | 135,773 | 139,973 | |||||||
Invested Capital | 84,474 | 82,912 | 79,307 | |||||||
ROIC | 41.75% | 141.03% | 123.95% | |||||||
ROCE | 28.44% | 84.11% | 66.47% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,960 | 1,959 | 1,959 | |||||||
Price | 75.20 -8.29% | 82.00 -8.89% | 90.00 -15.89% | |||||||
Market cap | 147,392 -8.25% | 160,638 -8.89% | 176,310 -15.89% | |||||||
EV | 99,948 | 112,006 | 117,264 | |||||||
EBITDA | 50,051 | 127,494 | 109,118 | |||||||
EV/EBITDA | 2.00 | 0.88 | 1.07 | |||||||
Interest | 214 | 186 | 321 | |||||||
Interest/NOPBT | 0.55% | 0.16% | 0.32% |