XWARWTN
Market cap88mUSD
Dec 23, Last price
19.70PLN
1D
-1.40%
1Q
-23.64%
IPO
14.53%
Name
Wittchen SA
Chart & Performance
Profile
Wittchen S.A. manufactures and sells leather goods for men, women, and kids. It offers classic, tote, shopper, hobo, evening and clutch, messenger, and laptop bags, as well as backpacks; leather goods, such as wallets, cases, briefcases, business card holders, document holders, and organizers; and luggage products, including suitcases, cosmetic cases, travel bags, waist and wrist bags, and travel accessories. The company also provides clothing products comprising jackets, coats, gilets, ponchos, and fur products; shoes consisting of ballerina shoes, sandals and flip flops, high-heeled shoes, jodhpur boots, wedding shoes, cowgirl boots, and shoes and moccasins; and accessories, such as belts, gloves, scarves and shawls, perfumes, umbrellas, winter accessories, key chains, ties and bow ties, pocket squares, hats, and toiletry bags. It operates through a network of approximately 100 sales showrooms in Europe, as well as an online store. The company was founded in 1990 and is based in Nowy Dwór Mazowiecki, Poland. Wittchen S.A. is a subsidiary of Simei Investments Ltd.
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 | 467,103 15.07% | 405,919 46.15% | 277,741 31.61% | |||||||
Cost of revenue | 387,204 | 316,631 | 225,499 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 79,899 | 89,288 | 52,242 | |||||||
NOPBT Margin | 17.11% | 22.00% | 18.81% | |||||||
Operating Taxes | 14,951 | 15,532 | 9,937 | |||||||
Tax Rate | 18.71% | 17.40% | 19.02% | |||||||
NOPAT | 64,948 | 73,756 | 42,305 | |||||||
Net income | 61,288 -2.54% | 62,887 48.89% | 42,238 218.34% | |||||||
Dividends | (61,140) | (55,420) | ||||||||
Dividend yield | 10.96% | 11.04% | ||||||||
Proceeds from repurchase of equity | 14 | 7 | 6 | |||||||
BB yield | 0.00% | 0.00% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 27,523 | 24,298 | 50,022 | |||||||
Long-term debt | 79,469 | 80,989 | 97,372 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 5,167 | 5,281 | 5,455 | |||||||
Net debt | 84,188 | 87,098 | 94,202 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 93,190 | 77,071 | 41,927 | |||||||
CAPEX | (11,480) | (9,256) | (1,647) | |||||||
Cash from investing activities | (10,969) | (7,770) | (240) | |||||||
Cash from financing activities | (77,606) | (104,076) | 4,986 | |||||||
FCF | 58,599 | 63,240 | 22,496 | |||||||
Balance | ||||||||||
Cash | 22,804 | 18,189 | 52,964 | |||||||
Long term investments | 228 | |||||||||
Excess cash | 39,305 | |||||||||
Stockholders' equity | 164,757 | 162,453 | 153,903 | |||||||
Invested Capital | 282,237 | 254,808 | 249,672 | |||||||
ROIC | 24.19% | 29.24% | 17.70% | |||||||
ROCE | 28.31% | 35.04% | 18.08% | |||||||
EV | ||||||||||
Common stock shares outstanding | 18,532 | 18,320 | 18,339 | |||||||
Price | 30.10 9.85% | 27.40 87.03% | 14.65 59.59% | |||||||
Market cap | 557,819 11.13% | 501,960 86.83% | 268,673 59.58% | |||||||
EV | 642,007 | 589,058 | 362,875 | |||||||
EBITDA | 108,107 | 114,640 | 77,390 | |||||||
EV/EBITDA | 5.94 | 5.14 | 4.69 | |||||||
Interest | 4,054 | 3,046 | 1,891 | |||||||
Interest/NOPBT | 5.07% | 3.41% | 3.62% |