XWARCCC
Market cap3.09bUSD
Dec 20, Last price
183.30PLN
1D
-2.76%
1Q
19.26%
Jan 2017
-9.95%
Name
CCC SA
Chart & Performance
Profile
CCC S.A. engages in the manufacture, wholesale, and retail of footwear for men, women, and children in Poland, Central and Eastern Europe, Western Europe, and internationally. It operates in two segments, Manufacturing Activities and Distribution Activities. The company offers shoes, such as sandals, sport shoes, half shoes, flip-flops, pool flip-flops, pumps, canvas shoes, high boots, slippers, ballerinas, espadrilles, booties, boots, and wellies; and accessories, including footwear care products, gloves, insoles, shoelace, wallets, caps, hats and headbands, belts, and socks for women, men, and kids, as well as bags, backpacks, and suitcases. The company offers its products under the Lasocki, Puma, Skechers, Lasocki Comfort, New Balance, Kappa, Jenny Fairy, Bassano, Clara Barson, INBLU, Sprandi, Nylon Red, Via Ravia, BUT-S, Quazi, Reebok, Lanetti, Gino Lanetti, Ottimo, Walky, Cesare Cave, Vapiano, Lasocki Kids, Lasocki Young, Nelli Blu, Magic Lady, Muflon, Action Boy, Barbie, and Spiderman. As of April 30, 2021, it operated approximately 1,003 stores, as well as 82 online sales platforms. The company also sells its products through eobuwie.pl, an online store. The company was formerly known as NG2 S.A. and changed its name to CCC S.A. in December 2012. CCC S.A. was founded in 1996 and is headquartered in Polkowice, Poland.
Valuation
Title PLN in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑01 | 2023‑01 | 2022‑01 | 2021‑01 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 9,440,300 3.48% | 9,123,200 20.18% | 7,591,500 45.85% | |||||||
Cost of revenue | 7,054,200 | 6,943,600 | 5,675,430 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,386,100 | 2,179,600 | 1,916,070 | |||||||
NOPBT Margin | 25.28% | 23.89% | 25.24% | |||||||
Operating Taxes | (13,500) | 2,600 | 67,100 | |||||||
Tax Rate | 0.12% | 3.50% | ||||||||
NOPAT | 2,399,600 | 2,177,000 | 1,848,970 | |||||||
Net income | (56,100) -86.57% | (417,600) 86.93% | (223,400) -81.09% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 501,600 | 280,000 | ||||||||
BB yield | -13.01% | -6.64% | ||||||||
Debt | ||||||||||
Debt current | 1,937,800 | 1,668,600 | 1,036,600 | |||||||
Long-term debt | 3,622,000 | 4,417,000 | 5,014,000 | |||||||
Deferred revenue | 14,700 | 15,200 | 15,700 | |||||||
Other long-term liabilities | 23,400 | 55,100 | 137,100 | |||||||
Net debt | 5,278,300 | 5,675,500 | 5,084,600 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 820,900 | 540,700 | 50,300 | |||||||
CAPEX | (325,100) | (459,900) | (312,900) | |||||||
Cash from investing activities | (315,600) | (409,100) | (219,200) | |||||||
Cash from financing activities | (634,200) | (677,300) | 651,300 | |||||||
FCF | 2,358,100 | 2,218,400 | 1,618,170 | |||||||
Balance | ||||||||||
Cash | 266,500 | 395,400 | 941,100 | |||||||
Long term investments | 15,000 | 14,700 | 24,900 | |||||||
Excess cash | 586,425 | |||||||||
Stockholders' equity | (694,700) | (565,300) | 3,600 | |||||||
Invested Capital | 5,513,900 | 5,379,000 | 5,424,400 | |||||||
ROIC | 44.06% | 40.30% | 33.15% | |||||||
ROCE | 49.19% | 44.96% | 35.05% | |||||||
EV | ||||||||||
Common stock shares outstanding | 66,100 | 54,900 | 54,900 | |||||||
Price | 58.32 32.55% | 44.00 -42.71% | 76.80 -7.13% | |||||||
Market cap | 3,854,952 59.59% | 2,415,600 -42.71% | 4,216,320 2.14% | |||||||
EV | 9,245,652 | 8,257,500 | 9,467,320 | |||||||
EBITDA | 2,980,600 | 2,764,100 | 2,493,370 | |||||||
EV/EBITDA | 3.10 | 2.99 | 3.80 | |||||||
Interest | 438,200 | 348,400 | 156,400 | |||||||
Interest/NOPBT | 18.36% | 15.98% | 8.16% |