XSWXSTLN
Market cap174mUSD
Dec 23, Last price
5.10CHF
1D
-8.93%
1Q
20.00%
Jan 2017
-96.10%
Name
Swiss Steel Holding AG
Chart & Performance
Profile
Swiss Steel Holding AG produces and sells engineering and stainless steel, tool steel, and other specialty products worldwide. The company operates in two division, Production, and Sales & Services. It offers bright and special steel products, as well as stainless, acid, and heat-resistant steel products. The company also provides technical consultancy, prefabrication, and just-in-time delivery services. Its products are used in automotive, mechanical and plant engineering, oil and gas, aerospace, medical technology, food and packaging, civil engineering, hydraulic component, chemical, and mining industries, as well as in ship and marine applications. The company was formerly known as SCHMOLZ + BICKENBACH AG and changed its name to Swiss Steel Holding AG in September 2020. The company was incorporated in 1887 and is headquartered in Lucerne, Switzerland.
Valuation
Title EUR 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 | 3,244,200 -19.92% | 4,051,400 26.89% | 3,192,800 39.52% | |||||||
Cost of revenue | 2,546,000 | 3,115,600 | 2,256,300 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 698,200 | 935,800 | 936,500 | |||||||
NOPBT Margin | 21.52% | 23.10% | 29.33% | |||||||
Operating Taxes | 7,100 | 11,900 | 13,800 | |||||||
Tax Rate | 1.02% | 1.27% | 1.47% | |||||||
NOPAT | 691,100 | 923,900 | 922,700 | |||||||
Net income | (295,700) -3,279.57% | 9,300 -81.44% | 50,100 -116.15% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (700) | 222,700 | ||||||||
BB yield | 0.11% | -22.91% | ||||||||
Debt | ||||||||||
Debt current | 303,800 | 429,600 | 232,100 | |||||||
Long-term debt | 644,000 | 551,000 | 635,200 | |||||||
Deferred revenue | 312,100 | |||||||||
Other long-term liabilities | 244,900 | 248,700 | 11,600 | |||||||
Net debt | 892,200 | 914,300 | 767,400 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 162,600 | 46,600 | (135,800) | |||||||
CAPEX | (91,700) | (101,000) | (90,800) | |||||||
Cash from investing activities | (77,200) | (100,300) | (87,900) | |||||||
Cash from financing activities | (105,600) | 39,400 | 236,300 | |||||||
FCF | 1,531,200 | 286,000 | 592,000 | |||||||
Balance | ||||||||||
Cash | 57,600 | 71,100 | 89,000 | |||||||
Long term investments | (2,000) | (4,800) | 10,900 | |||||||
Excess cash | ||||||||||
Stockholders' equity | (851,400) | (493,500) | (575,600) | |||||||
Invested Capital | 2,208,600 | 2,146,100 | 2,113,200 | |||||||
ROIC | 31.74% | 43.38% | 43.35% | |||||||
ROCE | 51.26% | 56.36% | 60.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 15,293 | 15,293 | 14,148 | |||||||
Price | 16.74 -59.57% | 41.40 -39.74% | 68.70 51.86% | |||||||
Market cap | 256,006 -59.56% | 633,115 -34.86% | 971,965 114.53% | |||||||
EV | 1,154,106 | 1,554,415 | 1,746,265 | |||||||
EBITDA | 778,800 | 1,015,400 | 1,027,800 | |||||||
EV/EBITDA | 1.48 | 1.53 | 1.70 | |||||||
Interest | 79,600 | 46,200 | 40,500 | |||||||
Interest/NOPBT | 11.40% | 4.94% | 4.32% |