XWARBMX
Market cap11mUSD
Dec 23, Last price
10.75PLN
1D
-4.87%
1Q
-24.56%
Jan 2017
122.11%
IPO
36.08%
Name
BioMaxima SA
Chart & Performance
Profile
BioMaxima S.A. manufactures and distributes reagents for in vitro diagnostics in Poland. Its primary products include diagnostic reagents and analyzers for clinical chemistry; rapid tests and readers for detecting infectious diseases, cancer markers, cardiac markers, and drugs of abuse; urine analysis systems; hematology analyzers and reagents; ionselective analyzers and reagents; reagents and immunological analyzers of cardiac markers; glucometers for professional use; and analyzers for gasometric tests and critical blood parameters tests. The company also provides surfaces and air controls; antibiotics discs and MIC strips; and chromogenic, dehydrated, and prepared culture media; and additives and supplements for media. It supplies its products to approximately 2,000 laboratories in Poland, as well as exports in the international markets. BioMaxima S.A. was founded in 2002 and is based in Lublin, 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 | 46,786 -67.48% | 143,867 81.91% | 79,088 28.37% | |||||||
Cost of revenue | 45,818 | 89,637 | 54,811 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 968 | 54,230 | 24,277 | |||||||
NOPBT Margin | 2.07% | 37.69% | 30.70% | |||||||
Operating Taxes | (399) | 6,984 | 2,532 | |||||||
Tax Rate | 12.88% | 10.43% | ||||||||
NOPAT | 1,367 | 47,246 | 21,745 | |||||||
Net income | 586 -97.97% | 28,885 182.00% | 10,243 28.86% | |||||||
Dividends | (2,097) | (1,948) | (1,097) | |||||||
Dividend yield | 2.96% | 1.70% | 0.93% | |||||||
Proceeds from repurchase of equity | 45 | (4,991) | ||||||||
BB yield | -0.06% | 4.36% | ||||||||
Debt | ||||||||||
Debt current | 3,797 | 1,718 | 8,651 | |||||||
Long-term debt | 9,767 | 4,772 | 9,729 | |||||||
Deferred revenue | 6,871 | 6,019 | 6,173 | |||||||
Other long-term liabilities | 102 | 94 | 62 | |||||||
Net debt | 12,061 | (6,430) | 18,058 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,592 | 37,065 | (132) | |||||||
CAPEX | (18,079) | (9,879) | (4,482) | |||||||
Cash from investing activities | (17,248) | (7,831) | (3,368) | |||||||
Cash from financing activities | 4,252 | (19,323) | 2,110 | |||||||
FCF | (12,094) | 44,623 | 24,989 | |||||||
Balance | ||||||||||
Cash | 1,503 | 12,920 | 321 | |||||||
Long term investments | 1,000 | |||||||||
Excess cash | 5,727 | |||||||||
Stockholders' equity | 37,038 | 46,769 | 19,352 | |||||||
Invested Capital | 66,808 | 58,670 | 51,991 | |||||||
ROIC | 2.18% | 85.39% | 46.31% | |||||||
ROCE | 1.44% | 83.22% | 46.22% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,318 | 4,459 | 4,482 | |||||||
Price | 16.42 -36.11% | 25.70 -2.28% | 26.30 -4.71% | |||||||
Market cap | 70,900 -38.13% | 114,591 -2.79% | 117,877 -0.47% | |||||||
EV | 82,961 | 108,161 | 135,935 | |||||||
EBITDA | 3,456 | 56,250 | 25,931 | |||||||
EV/EBITDA | 24.00 | 1.92 | 5.24 | |||||||
Interest | 609 | 475 | 200 | |||||||
Interest/NOPBT | 62.91% | 0.88% | 0.82% |