XWBOSEM
Market cap244mUSD
Dec 20, Last price
11.90USD
1D
-0.83%
1Q
0.00%
Jan 2017
-53.80%
Name
Semperit Holding AG
Chart & Performance
Profile
Semperit Aktiengesellschaft Holding develops, produces, and sells rubber products for the medical and industrial sectors worldwide. It operates through five segments: Sempermed, Semperflex, Sempertrans, Semperform, and Semperseal. The Sempermed segment manufactures examination and surgical gloves in the medical area, as well as protective gloves for industrial, commercial, and private use. The Semperflex segment develops, produces, and sells hydraulic and industrial hoses that are used in the construction and transport industry, as well as in mining; and agricultural machinery. The Sempertrans segment provides textile and steel-cord conveyor belts for use in mining, steel, cement, civil engineering, and transport industries, as well as in power stations. The Semperform segment offers escalator handrails; ropeway rubber rings; anti-vibration membranes for skis and snowboards; and customised injection moulding and extrusion parts with sealing or damping functions. The Semperseal segment provides elastomer and sealing profiles for windows, doors, and facades; and elastomer and wear-resistant protective sheeting. The company was founded in 1824 and is headquartered in Vienna, 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 | 721,081 -7.54% | 779,848 -34.03% | 1,182,178 27.44% | |||||||
Cost of revenue | 660,054 | 460,915 | 578,679 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 61,027 | 318,933 | 603,499 | |||||||
NOPBT Margin | 8.46% | 40.90% | 51.05% | |||||||
Operating Taxes | 1,066 | 13,379 | 51,451 | |||||||
Tax Rate | 1.75% | 4.19% | 8.53% | |||||||
NOPAT | 59,961 | 305,554 | 552,048 | |||||||
Net income | (16,807) 203.98% | (5,529) -102.24% | 246,992 28.08% | |||||||
Dividends | (92,580) | (30,860) | (30,860) | |||||||
Dividend yield | 31.78% | 7.57% | 5.12% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 13,512 | 17,603 | 42,543 | |||||||
Long-term debt | 322,653 | 74,761 | 90,230 | |||||||
Deferred revenue | 2,330 | 1,798 | 1,566 | |||||||
Other long-term liabilities | 274,034 | 93,528 | 57,075 | |||||||
Net debt | 215,448 | (19,888) | (110,174) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 61,490 | 46,209 | 289,229 | |||||||
CAPEX | (55,603) | (54,536) | (47,936) | |||||||
Cash from investing activities | (131,443) | (46,192) | (47,983) | |||||||
Cash from financing activities | 20,477 | (82,120) | (155,622) | |||||||
FCF | 100,171 | 193,765 | 508,626 | |||||||
Balance | ||||||||||
Cash | 114,245 | 108,529 | 236,834 | |||||||
Long term investments | 6,472 | 3,723 | 6,113 | |||||||
Excess cash | 84,663 | 73,260 | 183,838 | |||||||
Stockholders' equity | 437,212 | 519,144 | 541,150 | |||||||
Invested Capital | 674,094 | 594,430 | 459,341 | |||||||
ROIC | 9.45% | 57.99% | 123.88% | |||||||
ROCE | 7.77% | 46.88% | 92.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 20,573 | 20,573 | 20,573 | |||||||
Price | 14.16 -28.56% | 19.82 -32.35% | 29.30 20.58% | |||||||
Market cap | 291,320 -28.56% | 407,765 -32.35% | 602,802 20.58% | |||||||
EV | 518,673 | 388,847 | 493,656 | |||||||
EBITDA | 98,616 | 383,616 | 650,221 | |||||||
EV/EBITDA | 5.26 | 1.01 | 0.76 | |||||||
Interest | 7,801 | 2,619 | 4,036 | |||||||
Interest/NOPBT | 12.78% | 0.82% | 0.67% |