XSWXSTGN
Market cap229mUSD
Dec 23, Last price
38.00CHF
1D
6.15%
1Q
-11.63%
Jan 2017
-27.62%
Name
Starrag Group Holding AG
Chart & Performance
Profile
Starrag Group Holding AG manufactures and sells high-precision machine tools for milling, turning, boring, and grinding of work pieces of metallic, composite, and ceramic materials. The company's products include vertical and horizontal machining centers, blade and blisks machining centers, portal and gantry machining centers, vertical turning lathes, vertical grinding machines, faceting machines, transfer machines, and aerostructures machining centers. It also offers integrated technology and maintenance and engineering services, as well as software solutions. In addition, the company provides automation solutions, technology services, and integrated production systems. It markets its products under the Berthiez, Bumotec, Dörries, Droop+Rein, Heckert, Scharmann/Ecoforce, SIP, Starrag, TTL, Ecospeed, and WMW brands for customers in the aerospace, energy, transportation, and industrial sectors in Switzerland, Germany, France, the United Kingdom, India, and internationally. The company was formerly known as StarragHeckert Holding AG and changed its name to Starrag Group Holding AG in 2012. Starrag Group Holding AG was founded in 1885 and is headquartered in Rorschacherberg, 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 | 409,000 28.78% | 317,592 8.54% | 292,605 -1.50% | |||||||
Cost of revenue | 350,706 | 298,028 | 287,017 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 58,294 | 19,564 | 5,588 | |||||||
NOPBT Margin | 14.25% | 6.16% | 1.91% | |||||||
Operating Taxes | 6,444 | 6,955 | (3,223) | |||||||
Tax Rate | 11.05% | 35.55% | ||||||||
NOPAT | 51,850 | 12,609 | 8,811 | |||||||
Net income | 25,176 126.53% | 11,114 -305.85% | (5,399) 751.58% | |||||||
Dividends | (6,720) | (3,360) | (5) | |||||||
Dividend yield | 3.88% | 1.96% | 0.00% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 18,284 | 874 | 9,983 | |||||||
Long-term debt | 22,117 | 500 | 2,210 | |||||||
Deferred revenue | (1) | |||||||||
Other long-term liabilities | 24,634 | 1,952 | 2,408 | |||||||
Net debt | (19,831) | (91,387) | (17,606) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 22,439 | 12,316 | 16,386 | |||||||
CAPEX | (9,467) | (7,004) | (6,172) | |||||||
Cash from investing activities | 5,755 | (5,944) | (5,431) | |||||||
Cash from financing activities | 11,367 | (14,145) | (13,573) | |||||||
FCF | (225,331) | 8,670 | 32,765 | |||||||
Balance | ||||||||||
Cash | 60,232 | 21,482 | 29,799 | |||||||
Long term investments | 71,279 | |||||||||
Excess cash | 39,782 | 76,881 | 15,169 | |||||||
Stockholders' equity | 181,150 | 122,276 | 116,374 | |||||||
Invested Capital | 341,563 | 90,882 | 162,367 | |||||||
ROIC | 23.98% | 9.96% | 5.13% | |||||||
ROCE | 15.29% | 11.10% | 3.05% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,493 | 3,360 | 3,360 | |||||||
Price | 49.60 -2.75% | 51.00 9.44% | 46.60 18.88% | |||||||
Market cap | 173,253 1.10% | 171,360 9.44% | 156,576 18.88% | |||||||
EV | 153,422 | 79,973 | 139,014 | |||||||
EBITDA | 66,099 | 27,292 | 13,880 | |||||||
EV/EBITDA | 2.32 | 2.93 | 10.02 | |||||||
Interest | 2,829 | 1,432 | 1,482 | |||||||
Interest/NOPBT | 4.85% | 7.32% | 26.52% |