XSWXSFZN
Market cap4.71bUSD
Dec 20, Last price
981.00CHF
1D
0.72%
1Q
-14.70%
Jan 2017
360.56%
Name
Siegfried Holding AG
Chart & Performance
Profile
Siegfried Holding AG engages in the life sciences business worldwide. The company develops and produces active pharmaceutical ingredients (APIs) and intermediates, as well as finished dosage forms, including solid oral dosage forms, and sterile and aseptic filling injectables, ophthalmics, and inhalative products. It offers contract development and manufacturing services, including pharmaceutical and analytical development, process and analytical transfer, commercial manufacturing and packaging, and scale up and clinical trial material production. In addition, the company provides APIs and controlled substances focusing on anesthetics, pain treatment applications, and central nervous and respiratory diseases. Further, it licenses oral solid and sterile products; assembles registration dossiers; and offers a common technical document for various products. The company was founded in 1873 and is headquartered in Zofingen, 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 | 1,271,494 3.41% | 1,229,518 11.53% | 1,102,423 30.45% | |||||||
Cost of revenue | 1,104,412 | 997,165 | 969,823 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 167,082 | 232,353 | 132,600 | |||||||
NOPBT Margin | 13.14% | 18.90% | 12.03% | |||||||
Operating Taxes | 37,682 | 62,284 | 30,927 | |||||||
Tax Rate | 22.55% | 26.81% | 23.32% | |||||||
NOPAT | 129,400 | 170,069 | 101,673 | |||||||
Net income | 112,774 -27.94% | 156,490 63.69% | 95,600 57.06% | |||||||
Dividends | (14,438) | (13,535) | (12,630) | |||||||
Dividend yield | 0.39% | 0.51% | 0.33% | |||||||
Proceeds from repurchase of equity | (5,467) | (23,008) | (11,158) | |||||||
BB yield | 0.15% | 0.87% | 0.29% | |||||||
Debt | ||||||||||
Debt current | 55,541 | 19,871 | ||||||||
Long-term debt | 445,000 | 590,000 | 560,000 | |||||||
Deferred revenue | (1) | |||||||||
Other long-term liabilities | 159,735 | 162,099 | 219,179 | |||||||
Net debt | 388,060 | 553,332 | 506,578 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 208,608 | 134,505 | 112,357 | |||||||
CAPEX | (127,441) | (115,208) | (113,397) | |||||||
Cash from investing activities | (146,864) | (103,715) | (250,100) | |||||||
Cash from financing activities | (94,750) | (10,683) | 156,242 | |||||||
FCF | 84,233 | 90,552 | (244,896) | |||||||
Balance | ||||||||||
Cash | 56,626 | 91,618 | 72,966 | |||||||
Long term investments | 314 | 591 | 327 | |||||||
Excess cash | 30,733 | 18,172 | ||||||||
Stockholders' equity | 731,622 | 813,040 | 686,913 | |||||||
Invested Capital | 1,442,868 | 1,432,294 | 1,369,224 | |||||||
ROIC | 9.00% | 12.14% | 8.49% | |||||||
ROCE | 11.42% | 15.75% | 9.48% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,300 | 4,313 | 4,340 | |||||||
Price | 859.50 40.10% | 613.50 -31.03% | 889.50 36.53% | |||||||
Market cap | 3,696,117 39.67% | 2,646,281 -31.45% | 3,860,514 38.04% | |||||||
EV | 4,084,074 | 3,199,613 | 4,367,092 | |||||||
EBITDA | 248,435 | 314,301 | 215,716 | |||||||
EV/EBITDA | 16.44 | 10.18 | 20.24 | |||||||
Interest | 9,300 | 7,574 | 3,861 | |||||||
Interest/NOPBT | 5.57% | 3.26% | 2.91% |