XWAR
NTT
Market cap41mUSD
Jul 22, Last price
10.85PLN
1D
0.46%
1Q
22.22%
Jan 2017
287.32%
IPO
-46.60%
Name
NTT System SA
Chart & Performance
Profile
NTT System S.A. produces and sells desktop computers in Poland. The company markets desktop computers under its own brand and under various private labels. It also distributes laptops, tablets, game consoles, accessories, components, and peripheral devices; and provides computer rental services, as well as sells online. The company markets its products to businesses, institutions, and individuals. NTT System S.A. is headquartered in Warsaw, Poland.
Valuation
Title PLN in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 1,657,407 33.05% | 1,245,707 8.11% | |||||||
Cost of revenue | 1,630,007 | 1,219,030 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 27,400 | 26,677 | |||||||
NOPBT Margin | 1.65% | 2.14% | |||||||
Operating Taxes | 5,340 | 3,865 | |||||||
Tax Rate | 19.49% | 14.49% | |||||||
NOPAT | 22,060 | 22,812 | |||||||
Net income | 24,558 48.81% | 16,503 -7.85% | |||||||
Dividends | (4,064) | ||||||||
Dividend yield | 6.25% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 51,150 | 44,496 | |||||||
Long-term debt | |||||||||
Deferred revenue | |||||||||
Other long-term liabilities | 316 | 275 | |||||||
Net debt | 30,821 | 11,583 | |||||||
Cash flow | |||||||||
Cash from operating activities | 16,188 | (15,574) | |||||||
CAPEX | (706) | (276) | |||||||
Cash from investing activities | (706) | (269) | |||||||
Cash from financing activities | (28,384) | 25,938 | |||||||
FCF | 5,767 | (18,663) | |||||||
Balance | |||||||||
Cash | 17,415 | 30,333 | |||||||
Long term investments | 2,914 | 2,580 | |||||||
Excess cash | |||||||||
Stockholders' equity | 171,367 | 148,029 | |||||||
Invested Capital | 225,242 | 201,367 | |||||||
ROIC | 10.34% | 13.02% | |||||||
ROCE | 12.16% | 13.25% | |||||||
EV | |||||||||
Common stock shares outstanding | 13,548 | 13,548 | |||||||
Price | 5.38 12.08% | 4.80 -6.98% | |||||||
Market cap | 72,887 12.08% | 65,029 -6.99% | |||||||
EV | 103,708 | 76,612 | |||||||
EBITDA | 27,973 | 27,523 | |||||||
EV/EBITDA | 3.71 | 2.78 | |||||||
Interest | 11,925 | 8,505 | |||||||
Interest/NOPBT | 43.52% | 31.88% |