XWARAPE
Market cap17mUSD
Dec 23, Last price
2.51PLN
1D
-2.33%
1Q
-1.18%
Jan 2017
-28.69%
IPO
-42.17%
Name
APS Energia SA
Chart & Performance
Profile
APS Energia SA designs, produces, and sells uninterruptible power supply systems for the production, heating, industry, telecommunications, medicine, and other sectors worldwide. The company offers emergency power systems, AC and DC receivers, rectifiers, uninterruptible power sources, inverters, frequency converters, active filters, power system surveillance systems, and fuel cells. It also provides DC/DC EPI converters; power systems for asynchronous motors; BRI discharging rheostats; auxiliary and general purpose power systems; power supply systems with fuel cells; and surveillance systems. In addition, the company offers design, assembly, installation, commissioning, warranty, and post-warranty service of the power supply equipment. APS Energia SA was founded in 1995 and is based in Warsaw, 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 | 125,993 -16.53% | 150,945 33.28% | 113,257 32.61% | |||||||
Cost of revenue | 132,015 | 150,093 | 108,849 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (6,022) | 852 | 4,408 | |||||||
NOPBT Margin | 0.56% | 3.89% | ||||||||
Operating Taxes | (135) | 2,189 | 519 | |||||||
Tax Rate | 256.92% | 11.77% | ||||||||
NOPAT | (5,887) | (1,337) | 3,889 | |||||||
Net income | (6,784) -1,435.43% | 508 -94.54% | 9,311 -273.16% | |||||||
Dividends | (846) | |||||||||
Dividend yield | 0.98% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 9,983 | 3,109 | 5,782 | |||||||
Long-term debt | 28,213 | 30,755 | 31,029 | |||||||
Deferred revenue | 1,401 | 1,540 | 1,726 | |||||||
Other long-term liabilities | 567 | 429 | 471 | |||||||
Net debt | 34,368 | 23,058 | 31,300 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (8,441) | 15,758 | 4,402 | |||||||
CAPEX | (1,145) | (2,381) | (2,249) | |||||||
Cash from investing activities | (849) | (2,084) | (1,765) | |||||||
Cash from financing activities | 2,758 | (8,467) | (866) | |||||||
FCF | (8,949) | 7,902 | (619) | |||||||
Balance | ||||||||||
Cash | 3,138 | 10,020 | 4,992 | |||||||
Long term investments | 690 | 786 | 519 | |||||||
Excess cash | 3,259 | |||||||||
Stockholders' equity | 36,370 | 46,289 | 46,013 | |||||||
Invested Capital | 71,534 | 70,469 | 76,292 | |||||||
ROIC | 5.29% | |||||||||
ROCE | 1.11% | 5.64% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 28,185 | 28,185 | 28,185 | |||||||
Price | 3.75 22.55% | 3.06 -2.24% | 3.13 71.98% | |||||||
Market cap | 105,696 22.55% | 86,248 -2.24% | 88,221 71.98% | |||||||
EV | 140,064 | 109,306 | 119,521 | |||||||
EBITDA | (2,278) | 4,724 | 7,613 | |||||||
EV/EBITDA | 23.14 | 15.70 | ||||||||
Interest | 1,975 | 1,693 | 1,185 | |||||||
Interest/NOPBT | 198.71% | 26.88% |