XSWXZWM
Market cap8mUSD
Dec 23, Last price
116.00CHF
1D
0.87%
1Q
-14.07%
Jan 2017
-46.05%
Name
Zwahlen et Mayr SA
Chart & Performance
Profile
Zwahlen & Mayr SA engages in welded stainless-steel tubes production and steel construction businesses in Switzerland and internationally. The company produces stainless steel and nickel alloy tubes, such as welded tubes and redrawn tubes under the ZM Tubes name for the conventional and nuclear power stations, chemical and petrochemical plants, petroleum refineries, pulp and paper, air treatment, dairy, automotive and aerospace, mechatronics, pneumatic, oil and gas, and instrumentation applications, as well as pharma, food, and chemical industries. It is also involved in the steel construction of bridges, buildings, and special projects. The company was founded in 1881 and is headquartered in Aigle, Switzerland. Zwahlen & Mayr SA is a subsidiary of Cimolai SpA.
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 | 53,776 -4.40% | 56,249 0.85% | 55,776 21.12% | |||||||
Cost of revenue | 35,553 | 51,354 | 50,846 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 18,223 | 4,895 | 4,930 | |||||||
NOPBT Margin | 33.89% | 8.70% | 8.84% | |||||||
Operating Taxes | 112 | 307 | 170 | |||||||
Tax Rate | 0.61% | 6.27% | 3.45% | |||||||
NOPAT | 18,111 | 4,588 | 4,760 | |||||||
Net income | 707 -40.79% | 1,194 17.52% | 1,016 -160.69% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,660 | 5,310 | 1,393 | |||||||
Long-term debt | 5,294 | 2,474 | 2,346 | |||||||
Deferred revenue | 2,474 | 2,346 | ||||||||
Other long-term liabilities | (1,033) | (1,417) | ||||||||
Net debt | 9,049 | 6,070 | 1,013 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,516 | (4,443) | (605) | |||||||
CAPEX | (1,162) | (3,487) | (337) | |||||||
Cash from investing activities | (1,162) | (623) | (337) | |||||||
Cash from financing activities | (2,010) | 4,045 | (1,446) | |||||||
FCF | 16,997 | (1,843) | 2,528 | |||||||
Balance | ||||||||||
Cash | 905 | 1,714 | 2,726 | |||||||
Long term investments | ||||||||||
Excess cash | ||||||||||
Stockholders' equity | 41,071 | 40,364 | 39,170 | |||||||
Invested Capital | 48,340 | 47,929 | 42,909 | |||||||
ROIC | 37.63% | 10.10% | 11.42% | |||||||
ROCE | 36.27% | 9.84% | 11.05% | |||||||
EV | ||||||||||
Common stock shares outstanding | 70 | 70 | 70 | |||||||
Price | 157.00 -7.65% | 170.00 -7.10% | 183.00 2.23% | |||||||
Market cap | 11,021 -7.65% | 11,934 -7.10% | 12,847 2.23% | |||||||
EV | 20,070 | 18,004 | 13,860 | |||||||
EBITDA | 20,124 | 7,010 | 7,058 | |||||||
EV/EBITDA | 1.00 | 2.57 | 1.96 | |||||||
Interest | 419 | 300 | 143 | |||||||
Interest/NOPBT | 2.30% | 6.13% | 2.90% |