XWARAMB
Market cap131mUSD
Dec 23, Last price
21.45PLN
1D
-2.05%
1Q
-12.45%
Jan 2017
171.52%
IPO
123.44%
Name
Ambra SA
Chart & Performance
Profile
Ambra S.A. manufactures, imports, and distributes wines in Central and Eastern Europe. It provides sparkling wines, champagnes for children, table wines, and other alcoholic and non-alcoholic beverages. The company offers its products under the CIN&CIN, DORATO, EL SOL, FRESCO, PLISKA, PICCOLO, CYDR LUBELSKI, and WINIARNIA ZAMOJSKA brand names. It supplies its products to shops, distribution networks and wholesalers, as well as offers products through its online store Winezja.pl. The company was founded in 1990 and is headquartered in Warsaw, Poland. Ambra S.A. is a subsidiary of Schloss Wachenheim AG.
Valuation
Title PLN in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 913,810 4.34% | 875,811 12.91% | 775,648 15.22% | |||||||
Cost of revenue | 735,659 | 587,482 | 510,731 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 178,151 | 288,329 | 264,917 | |||||||
NOPBT Margin | 19.50% | 32.92% | 34.15% | |||||||
Operating Taxes | 15,875 | 17,799 | 16,437 | |||||||
Tax Rate | 8.91% | 6.17% | 6.20% | |||||||
NOPAT | 162,276 | 270,530 | 248,480 | |||||||
Net income | 55,064 -10.40% | 61,456 18.59% | 51,824 13.59% | |||||||
Dividends | (27,727) | (28,858) | (33,306) | |||||||
Dividend yield | 4.09% | 4.30% | 6.95% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 74,166 | 63,204 | 62,180 | |||||||
Long-term debt | 76,707 | 58,657 | 56,118 | |||||||
Deferred revenue | 781 | 623 | ||||||||
Other long-term liabilities | 19,538 | 5,704 | 1,887 | |||||||
Net debt | 120,163 | 94,073 | 87,886 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 92,494 | 68,971 | 35,197 | |||||||
CAPEX | (26,858) | (29,610) | (29,048) | |||||||
Cash from investing activities | (45,663) | (25,503) | (27,563) | |||||||
Cash from financing activities | (43,344) | (45,870) | (9,856) | |||||||
FCF | 98,328 | 220,924 | 174,047 | |||||||
Balance | ||||||||||
Cash | 30,142 | 27,209 | 29,758 | |||||||
Long term investments | 568 | 579 | 654 | |||||||
Excess cash | ||||||||||
Stockholders' equity | 427,673 | 781,729 | 703,496 | |||||||
Invested Capital | 625,127 | 533,053 | 486,484 | |||||||
ROIC | 28.02% | 53.07% | 55.51% | |||||||
ROCE | 28.23% | 53.61% | 53.86% | |||||||
EV | ||||||||||
Common stock shares outstanding | 25,207 | 25,207 | 25,207 | |||||||
Price | 26.90 1.13% | 26.60 39.85% | 19.02 -13.55% | |||||||
Market cap | 678,059 1.13% | 670,497 39.85% | 479,430 -13.55% | |||||||
EV | 878,431 | 1,223,304 | 981,384 | |||||||
EBITDA | 208,158 | 316,569 | 289,179 | |||||||
EV/EBITDA | 4.22 | 3.86 | 3.39 | |||||||
Interest | 9,153 | 7,092 | 2,861 | |||||||
Interest/NOPBT | 5.14% | 2.46% | 1.08% |