XWBOLNZ
Market cap1.07bUSD
Dec 20, Last price
27.80USD
1D
2.02%
1Q
-12.72%
Jan 2017
-75.15%
Name
Lenzing AG
Chart & Performance
Profile
Lenzing Aktiengesellschaft produces and markets wood-based cellulosic fibers for the textile and nonwoven sectors in Austria, rest of Europe, Asia, the Americas, and internationally. The company operates through Division Fiber, Division Pulp, and Others segments. It offers lyocell fibers for applications in sportswear, home textiles, and mattresses, as well as hygiene articles such as wet wipes and baby wipes; modal fibers; viscose fibers for use in clothing fabrics, wipes, tampons, and wound dressings; and filament yarns under the LENZING, TENCEL, VEOCEL, and LENZING ECOVERO brand names. The company also provides biorefinery products comprising acetic acid biobased, furfural biobased, magnesium lignosulphonate biobased, soda ash, sodium sulphate, and xylose. It also operates in the field of mechanical and plant engineering; engages in the training and personnel development activities; and provides engineering services. The company was formerly known as Chemiefaser Lenzing AG and changed its name to Lenzing Aktiengesellschaft in 1984. Lenzing Aktiengesellschaft was founded in 1892 and is headquartered in Lenzing, Austria.
Valuation
Title EUR 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 | 2,521,167 -1.74% | 2,565,692 16.91% | 2,194,624 34.42% | |||||||
Cost of revenue | 3,032,924 | 2,615,686 | 2,068,281 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (511,757) | (49,994) | 126,343 | |||||||
NOPBT Margin | 5.76% | |||||||||
Operating Taxes | 7,322 | 27,182 | 55,212 | |||||||
Tax Rate | 43.70% | |||||||||
NOPAT | (519,079) | (77,176) | 71,131 | |||||||
Net income | (649,445) 1,643.90% | (37,241) -126.77% | 139,096 -1,412.85% | |||||||
Dividends | (28,750) | (144,393) | (28,925) | |||||||
Dividend yield | 2.49% | 8.68% | 0.78% | |||||||
Proceeds from repurchase of equity | 392,069 | |||||||||
BB yield | -34.00% | |||||||||
Debt | ||||||||||
Debt current | 528,992 | 250,282 | 120,125 | |||||||
Long-term debt | 1,996,173 | 2,128,085 | 2,031,730 | |||||||
Deferred revenue | 14,117 | 15,034 | 13,688 | |||||||
Other long-term liabilities | 908,855 | 361,247 | 359,330 | |||||||
Net debt | 1,702,143 | 1,809,302 | 987,216 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 160,323 | (43,246) | 394,030 | |||||||
CAPEX | (267,834) | (698,894) | (844,333) | |||||||
Cash from investing activities | (291,509) | (687,387) | (841,285) | |||||||
Cash from financing activities | 421,094 | 54,056 | 470,548 | |||||||
FCF | (283,131) | (822,112) | (655,360) | |||||||
Balance | ||||||||||
Cash | 744,360 | 490,047 | 1,157,410 | |||||||
Long term investments | 78,662 | 79,018 | 7,229 | |||||||
Excess cash | 696,964 | 440,780 | 1,054,908 | |||||||
Stockholders' equity | 1,245,584 | 1,529,314 | 1,575,503 | |||||||
Invested Capital | 3,798,079 | 4,249,428 | 3,445,654 | |||||||
ROIC | 2.32% | |||||||||
ROCE | 2.77% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 32,435 | 30,347 | 30,347 | |||||||
Price | 35.55 -35.13% | 54.80 -55.08% | 122.00 47.34% | |||||||
Market cap | 1,153,075 -30.66% | 1,663,004 -55.08% | 3,702,308 47.34% | |||||||
EV | 3,156,997 | 3,758,263 | 4,882,041 | |||||||
EBITDA | (194,892) | 177,595 | 290,612 | |||||||
EV/EBITDA | 21.16 | 16.80 | ||||||||
Interest | 110,414 | 33,157 | 43,632 | |||||||
Interest/NOPBT | 34.53% |