XWARAMC
Market cap97mUSD
Dec 23, Last price
52.30PLN
1D
-3.86%
1Q
-11.51%
Jan 2017
-71.94%
Name
Amica SA
Chart & Performance
Profile
Amica S.A. manufactures and distributes household appliances in Poland, France, the United Kingdom, and internationally. It operates through Free-Standing Heating Appliances, Built-In Heating Appliances, Other Heating Appliances, Goods, and Other segments. The company provides freestanding cookers, ovens, wine coolers, drawers, hobs, refrigerators, freezers, washing machines, dryers, dishwashers, microwaves, and hoods. It also offers small household appliances, including kettles, toasters, coffee makers, squeezers, food processors, blenders and mixers, toasters and grills, steamers, and grinders as well as vacuum cleaners, and air purifiers; and trades in refrigerators, washing machines, microwave ovens, dishwashers, and small household appliances. In addition, the company provides space rental and maintenance services; consulting and IT services; marketing, promotional, and commercial services; hospitality and catering services; and real estate management and manufacturing services. Further, it sells spare parts and materials. Amica S.A. sells its products under the Amica, Gram, Hansa, Sideme, CDA, and Fagor brands. The company was formerly known as Amica Wronki S.A. and changed its name to Amica S.A. in August 2016. Amica S.A. was founded in 1945 and is headquartered in Wronki, Poland.
Valuation
Title PLN 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 | 2,837,900 -16.92% | 3,415,800 -0.53% | 3,433,900 11.90% | |||||||
Cost of revenue | 2,760,500 | 3,405,400 | 3,291,500 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 77,400 | 10,400 | 142,400 | |||||||
NOPBT Margin | 2.73% | 0.30% | 4.15% | |||||||
Operating Taxes | 27,800 | 13,500 | 33,700 | |||||||
Tax Rate | 35.92% | 129.81% | 23.67% | |||||||
NOPAT | 49,600 | (3,100) | 108,700 | |||||||
Net income | (4,000) -58.76% | (9,700) -108.68% | 111,700 -25.83% | |||||||
Dividends | (26,700) | (45,400) | ||||||||
Dividend yield | 4.59% | 5.27% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 147,600 | 109,000 | 207,000 | |||||||
Long-term debt | 153,500 | 196,800 | 231,600 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 34,200 | 36,600 | 36,700 | |||||||
Net debt | 148,800 | 120,600 | 357,600 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 115,600 | 378,900 | (167,000) | |||||||
CAPEX | (71,600) | (84,400) | (86,900) | |||||||
Cash from investing activities | (64,000) | (73,300) | (84,500) | |||||||
Cash from financing activities | (44,800) | (200,900) | 41,500 | |||||||
FCF | 49,200 | 198,700 | (249,000) | |||||||
Balance | ||||||||||
Cash | 152,200 | 166,400 | 59,900 | |||||||
Long term investments | 100 | 18,800 | 21,100 | |||||||
Excess cash | 10,405 | 14,410 | ||||||||
Stockholders' equity | 8,900 | 1,119,400 | 1,160,500 | |||||||
Invested Capital | 1,333,600 | 1,330,290 | 1,495,600 | |||||||
ROIC | 3.72% | 8.26% | ||||||||
ROCE | 5.68% | 0.76% | 9.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 7,671 | 7,671 | 7,628 | |||||||
Price | 83.00 9.50% | 75.80 -32.92% | 113.00 -23.02% | |||||||
Market cap | 636,730 9.50% | 581,495 -32.54% | 861,979 -22.48% | |||||||
EV | 785,530 | 702,495 | 1,221,779 | |||||||
EBITDA | 131,200 | 80,000 | 208,300 | |||||||
EV/EBITDA | 5.99 | 8.78 | 5.87 | |||||||
Interest | 49,200 | 36,200 | 9,300 | |||||||
Interest/NOPBT | 63.57% | 348.08% | 6.53% |