XSWX
ZEHN
Market cap603mUSD
Apr 09, Last price
45.20CHF
1D
-1.53%
1Q
2.15%
Jan 2017
40.59%
IPO
-2.80%
Name
Zehnder Group AG
Chart & Performance
Profile
Zehnder Group AG, together with its subsidiaries, develops, manufactures, and sells indoor climate systems in Europe, North America, and China. The company offers decorative radiators, heating and cooling ceiling systems, indoor ventilation systems, heat exchangers, and clean air systems under the Zehnder, Runtal, Acova, Bisque, Greenwood, Paul, Core, Enervent, and Recair brands. Its products have applications in production halls and warehouses, exhibition rooms and showrooms, sports halls, offices, schools, hospitals, detached houses, and apartments. Zehnder Group AG was founded in 1895 and is headquartered in Granichen, Switzerland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 705,800 -7.69% | 764,600 -6.15% | 814,700 16.55% | |||||||
Cost of revenue | 340,500 | 382,700 | 455,500 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 365,300 | 381,900 | 359,200 | |||||||
NOPBT Margin | 51.76% | 49.95% | 44.09% | |||||||
Operating Taxes | 14,900 | 12,400 | 13,800 | |||||||
Tax Rate | 4.08% | 3.25% | 3.84% | |||||||
NOPAT | 350,400 | 369,500 | 345,400 | |||||||
Net income | 1,700 -96.06% | 43,200 -22.02% | 55,400 -7.20% | |||||||
Dividends | (15,400) | (20,600) | (20,200) | |||||||
Dividend yield | 3.12% | 3.45% | 3.19% | |||||||
Proceeds from repurchase of equity | (2,200) | (14,600) | (20,300) | |||||||
BB yield | 0.45% | 2.45% | 3.21% | |||||||
Debt | ||||||||||
Debt current | 2,100 | |||||||||
Long-term debt | 7,700 | |||||||||
Deferred revenue | 900 | |||||||||
Other long-term liabilities | 78,900 | 18,800 | (7,700) | |||||||
Net debt | (56,700) | (77,300) | (45,400) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 60,600 | 87,800 | 59,300 | |||||||
CAPEX | (17,100) | (22,600) | (26,300) | |||||||
Cash from investing activities | (117,700) | (22,800) | (90,300) | |||||||
Cash from financing activities | 38,300 | (41,900) | (51,900) | |||||||
FCF | 379,600 | 390,500 | 299,800 | |||||||
Balance | ||||||||||
Cash | 56,700 | 77,200 | 55,100 | |||||||
Long term investments | 100 | 100 | ||||||||
Excess cash | 21,410 | 39,070 | 14,465 | |||||||
Stockholders' equity | 247,800 | 353,600 | 335,000 | |||||||
Invested Capital | 298,990 | 327,130 | 351,635 | |||||||
ROIC | 111.93% | 108.87% | 106.71% | |||||||
ROCE | 111.03% | 102.50% | 96.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 10,911 | 11,153 | 11,334 | |||||||
Price | 45.20 -15.51% | 53.50 -4.12% | 55.80 -40.06% | |||||||
Market cap | 493,171 -17.35% | 596,678 -5.65% | 632,440 -41.49% | |||||||
EV | 445,671 | 534,078 | 604,740 | |||||||
EBITDA | 390,600 | 406,500 | 383,100 | |||||||
EV/EBITDA | 1.14 | 1.31 | 1.58 | |||||||
Interest | 2,300 | 1,100 | 1,200 | |||||||
Interest/NOPBT | 0.63% | 0.29% | 0.33% |