XSWXSWTQ
Market cap642mUSD
Dec 23, Last price
403.50CHF
1D
2.80%
1Q
-3.47%
Jan 2017
-64.91%
Name
Schweiter Technologies AG
Chart & Performance
Profile
Schweiter Technologies AG engages in the development, production, and distribution of extruded and cast plastic sheets, composite panels, and core materials for composite structures in Europe, the Americas, Asia, and internationally. The company offers new generation for traffic signs made from aluminum composite panels; decorative façade material and innovative roof cladding made from aluminum composite panels; individual photo wall, printed on lightweight foam sheets; and cycle shelter with optimum weather protection from extruded acrylic sheets. It also provides lightweight composite elements for buses and coaches; lightweight chassis for city buses; high-quality baths and basins from thermoformed acrylic sheets; mats and balance pads for the fitness/sports and physio market; PET rigid foams for wind farm components; structural balsa wood for wind farm components; and greenhouse made of virtually unbreakable extruded multiwall polycarbonate sheets. The company serves the display, architecture, wind energy, marine, transportation, and industrial markets. It offers its products under the AIREX, ALUCOBOND, BALTEK, DIBOND, FOREX, GATOR, KAPA, PERSPEX, SINTRA, CRYLON, and CRYLUX brands. In addition, it is involved in the property management and management activities. The company was founded in 1912 and is headquartered in Steinhausen, 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 | 1,069,600 -10.70% | 1,197,700 -2.38% | 1,226,900 5.75% | |||||||
Cost of revenue | 775,100 | 1,070,500 | 1,043,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 294,500 | 127,200 | 183,800 | |||||||
NOPBT Margin | 27.53% | 10.62% | 14.98% | |||||||
Operating Taxes | 6,300 | 7,700 | 23,900 | |||||||
Tax Rate | 2.14% | 6.05% | 13.00% | |||||||
NOPAT | 288,200 | 119,500 | 159,900 | |||||||
Net income | 27,600 -5.15% | 29,100 -65.52% | 84,400 -18.45% | |||||||
Dividends | (28,600) | (57,300) | (57,300) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 74,300 | 52,100 | 9,200 | |||||||
Long-term debt | 75,200 | 29,500 | 32,200 | |||||||
Deferred revenue | 29,100 | 31,800 | ||||||||
Other long-term liabilities | 90,000 | 67,000 | 110,200 | |||||||
Net debt | 51,400 | (26,200) | (99,800) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 78,300 | 46,000 | 80,400 | |||||||
CAPEX | (31,700) | (50,900) | (42,800) | |||||||
Cash from investing activities | (42,400) | (54,200) | (53,800) | |||||||
Cash from financing activities | (21,900) | (25,500) | (67,500) | |||||||
FCF | 342,800 | 95,500 | 96,942 | |||||||
Balance | ||||||||||
Cash | 93,800 | 85,900 | 123,100 | |||||||
Long term investments | 4,300 | 21,900 | 18,100 | |||||||
Excess cash | 44,620 | 47,915 | 79,855 | |||||||
Stockholders' equity | 706,400 | 752,800 | 776,600 | |||||||
Invested Capital | 861,180 | 839,885 | 830,245 | |||||||
ROIC | 33.88% | 14.31% | 20.13% | |||||||
ROCE | 32.51% | 13.66% | 19.20% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,432 | 1,432 | 1,432 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 333,900 | 167,200 | 224,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 8,600 | 3,300 | 3,200 | |||||||
Interest/NOPBT | 2.92% | 2.59% | 1.74% |