0 XP   0   0   0

Hunter Douglas N.V
Buy, Hold or Sell?

Should you buy, hold or sell Hunter Douglas N.V?

I guess you are interested in Hunter Douglas N.V. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Hunter Douglas N.V

Let's start. I'm going to help you getting a better view of Hunter Douglas N.V. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Hunter Douglas N.V even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Hunter Douglas N.V is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Hunter Douglas N.V. The closing price on 2022-10-28 was €179.20 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Hunter Douglas N.V Daily Candlestick Chart
Hunter Douglas N.V Daily Candlestick Chart
Summary









1. Valuation of Hunter Douglas N.V




Current price per share

€179.20

2. Growth of Hunter Douglas N.V




Is Hunter Douglas N.V growing?

Current yearPrevious yearGrowGrow %
How rich?$2.5b$1.9b$631.9m24.7%

How much money is Hunter Douglas N.V making?

Current yearPrevious yearGrowGrow %
Making money$632.9m$115.9m$516.9m81.7%
Net Profit Margin13.7%3.3%--

How much money comes from the company's main activities?

3. Financial Health of Hunter Douglas N.V




Comparing to competitors in the Furnishings, Fixtures & Appliances industry




  Industry Rankings (Furnishings, Fixtures & Appliances)  


Richest
#11 / 281

Most Revenue
#10 / 281

Most Profit
#6 / 281


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Hunter Douglas N.V.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Hunter Douglas N.V earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Hunter Douglas N.V to the Furnishings, Fixtures & Appliances industry mean.
  • A Net Profit Margin of 13.7% means that €0.14 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Hunter Douglas N.V:

  • The MRQ is 13.7%. The company is making a huge profit. +2
  • The TTM is 13.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ13.7%TTM13.7%0.0%
TTM13.7%YOY3.3%+10.5%
TTM13.7%5Y19.3%-5.6%
5Y19.3%10Y13.4%+5.9%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ13.7%3.9%+9.8%
TTM13.7%3.7%+10.0%
YOY3.3%4.7%-1.4%
5Y19.3%3.8%+15.5%
10Y13.4%4.1%+9.3%
1.1.2. Return on Assets

Shows how efficient Hunter Douglas N.V is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Hunter Douglas N.V to the Furnishings, Fixtures & Appliances industry mean.
  • 15.9% Return on Assets means that Hunter Douglas N.V generated €0.16 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Hunter Douglas N.V:

  • The MRQ is 15.9%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 15.9%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ15.9%TTM15.9%0.0%
TTM15.9%YOY3.3%+12.5%
TTM15.9%5Y8.4%+7.5%
5Y8.4%10Y7.7%+0.7%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ15.9%1.3%+14.6%
TTM15.9%1.4%+14.5%
YOY3.3%1.6%+1.7%
5Y8.4%1.4%+7.0%
10Y7.7%1.5%+6.2%
1.1.3. Return on Equity

Shows how efficient Hunter Douglas N.V is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Hunter Douglas N.V to the Furnishings, Fixtures & Appliances industry mean.
  • 24.7% Return on Equity means Hunter Douglas N.V generated €0.25 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Hunter Douglas N.V:

  • The MRQ is 24.7%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 24.7%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ24.7%TTM24.7%0.0%
TTM24.7%YOY6.0%+18.7%
TTM24.7%5Y16.0%+8.8%
5Y16.0%10Y15.3%+0.7%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ24.7%2.9%+21.8%
TTM24.7%2.6%+22.1%
YOY6.0%3.6%+2.4%
5Y16.0%2.9%+13.1%
10Y15.3%3.2%+12.1%

1.2. Operating Efficiency of Hunter Douglas N.V.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Hunter Douglas N.V is operating .

  • Measures how much profit Hunter Douglas N.V makes for each €1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Hunter Douglas N.V to the Furnishings, Fixtures & Appliances industry mean.
  • An Operating Margin of 15.3% means the company generated €0.15  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Hunter Douglas N.V:

  • The MRQ is 15.3%. The company is operating efficient. +1
  • The TTM is 15.3%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ15.3%TTM15.3%0.0%
TTM15.3%YOY7.0%+8.3%
TTM15.3%5Y24.3%-9.0%
5Y24.3%10Y17.4%+6.9%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ15.3%5.4%+9.9%
TTM15.3%5.4%+9.9%
YOY7.0%6.3%+0.7%
5Y24.3%5.8%+18.5%
10Y17.4%4.6%+12.8%
1.2.2. Operating Ratio

Measures how efficient Hunter Douglas N.V is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • An Operation Ratio of 1.43 means that the operating costs are €1.43 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Hunter Douglas N.V:

  • The MRQ is 1.432. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.432. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.432TTM1.4320.000
TTM1.432YOY1.519-0.087
TTM1.4325Y2.971-1.540
5Y2.97110Y2.324+0.647
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4321.517-0.085
TTM1.4321.532-0.100
YOY1.5191.499+0.020
5Y2.9711.411+1.560
10Y2.3241.158+1.166

1.3. Liquidity of Hunter Douglas N.V.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Hunter Douglas N.V is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • A Current Ratio of 1.52 means the company has €1.52 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Hunter Douglas N.V:

  • The MRQ is 1.518. The company is able to pay all its short-term debts. +1
  • The TTM is 1.518. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.518TTM1.5180.000
TTM1.518YOY1.174+0.344
TTM1.5185Y1.507+0.011
5Y1.50710Y1.720-0.213
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5181.615-0.097
TTM1.5181.631-0.113
YOY1.1741.614-0.440
5Y1.5071.610-0.103
10Y1.7201.430+0.290
1.3.2. Quick Ratio

Measures if Hunter Douglas N.V is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Hunter Douglas N.V to the Furnishings, Fixtures & Appliances industry mean.
  • A Quick Ratio of 0.40 means the company can pay off €0.40 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Hunter Douglas N.V:

  • The MRQ is 0.396. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.396. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.396TTM0.3960.000
TTM0.396YOY0.392+0.003
TTM0.3965Y0.500-0.105
5Y0.50010Y0.625-0.124
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3960.665-0.269
TTM0.3960.690-0.294
YOY0.3920.736-0.344
5Y0.5000.739-0.239
10Y0.6250.675-0.050

1.4. Solvency of Hunter Douglas N.V.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Hunter Douglas N.V assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Hunter Douglas N.V to Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Asset Ratio of 0.36 means that Hunter Douglas N.V assets are financed with 35.9% credit (debt) and the remaining percentage (100% - 35.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Hunter Douglas N.V:

  • The MRQ is 0.359. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.359. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.359TTM0.3590.000
TTM0.359YOY0.446-0.087
TTM0.3595Y0.482-0.123
5Y0.48210Y0.498-0.016
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3590.499-0.140
TTM0.3590.500-0.141
YOY0.4460.494-0.048
5Y0.4820.467+0.015
10Y0.4980.470+0.028
1.4.2. Debt to Equity Ratio

Measures if Hunter Douglas N.V is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Hunter Douglas N.V to the Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Equity ratio of 56.1% means that company has €0.56 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Hunter Douglas N.V:

  • The MRQ is 0.561. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.561. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.561TTM0.5610.000
TTM0.561YOY0.807-0.246
TTM0.5615Y0.979-0.419
5Y0.97910Y1.032-0.053
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5610.997-0.436
TTM0.5610.994-0.433
YOY0.8070.957-0.150
5Y0.9790.923+0.056
10Y1.0320.946+0.086

2. Market Valuation of Hunter Douglas N.V

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Hunter Douglas N.V generates.

  • Above 15 is considered overpriced but always compare Hunter Douglas N.V to the Furnishings, Fixtures & Appliances industry mean.
  • A PE ratio of 10.25 means the investor is paying €10.25 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Hunter Douglas N.V:

  • The EOD is 10.672. Very good. +2
  • The MRQ is 10.255. Very good. +2
  • The TTM is 10.255. Very good. +2
Trends
Current periodCompared to+/- 
EOD10.672MRQ10.255+0.417
MRQ10.255TTM10.2550.000
TTM10.255YOY20.863-10.608
TTM10.2555Y11.970-1.715
5Y11.97010Y10.891+1.079
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD10.67225.734-15.062
MRQ10.25527.105-16.850
TTM10.25529.682-19.427
YOY20.86342.957-22.094
5Y11.97036.679-24.709
10Y10.89147.062-36.171
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Hunter Douglas N.V.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Hunter Douglas N.V:

  • The MRQ is 1.879. Seems overpriced? -1
  • The TTM is 1.879. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ1.879TTM1.8790.000
TTM1.879YOY49.999-48.120
TTM1.8795Y16.347-14.468
5Y16.34710Y12.741+3.607
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ1.87923.176-21.297
TTM1.87943.912-42.033
YOY49.99967.628-17.629
5Y16.347140.192-123.845
10Y12.741180.939-168.198

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Hunter Douglas N.V is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • A PB ratio of 2.54 means the investor is paying €2.54 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Hunter Douglas N.V:

  • The EOD is 2.641. Good. +1
  • The MRQ is 2.538. Good. +1
  • The TTM is 2.538. Good. +1
Trends
Current periodCompared to+/- 
EOD2.641MRQ2.538+0.103
MRQ2.538TTM2.5380.000
TTM2.538YOY1.257+1.281
TTM2.5385Y1.677+0.860
5Y1.67710Y1.506+0.171
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD2.6411.682+0.959
MRQ2.5381.573+0.965
TTM2.5381.877+0.661
YOY1.2572.056-0.799
5Y1.6772.122-0.445
10Y1.5062.144-0.638
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Hunter Douglas N.V compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--16.76616.7660%3.369+398%6.855+145%7.540+122%
Book Value Growth--1.3281.3280%1.071+24%1.155+15%1.112+19%
Book Value Per Share--67.85867.8580%51.092+33%48.891+39%40.561+67%
Book Value Per Share Growth--1.3281.3280%1.071+24%1.155+15%1.112+19%
Current Ratio--1.5181.5180%1.174+29%1.507+1%1.720-12%
Debt To Asset Ratio--0.3590.3590%0.446-20%0.482-25%0.498-28%
Debt To Equity Ratio--0.5610.5610%0.807-31%0.979-43%1.032-46%
Dividend Per Share----0%-0%1.183-100%1.332-100%
Eps--16.79216.7920%3.077+446%7.995+110%6.384+163%
Eps Growth--5.4575.4570%0.417+1208%1.788+205%1.637+233%
Free Cash Flow Per Share--16.20816.2080%10.744+51%8.197+98%6.007+170%
Free Cash Flow Per Share Growth--1.5091.5090%1.188+27%3.654-59%2.680-44%
Free Cash Flow To Equity Per Share--8.5688.5680%-0.186+102%2.143+300%2.426+253%
Free Cash Flow To Equity Per Share Growth--48.14348.1430%-0.538+101%9.963+383%7.091+579%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--430.458--------
Intrinsic Value_10Y_min--360.164--------
Intrinsic Value_1Y_max--22.063--------
Intrinsic Value_1Y_min--21.439--------
Intrinsic Value_3Y_max--82.350--------
Intrinsic Value_3Y_min--77.487--------
Intrinsic Value_5Y_max--161.998--------
Intrinsic Value_5Y_min--147.432--------
Net Profit Margin--0.1370.1370%0.033+320%0.193-29%0.134+2%
Operating Margin--0.1530.1530%0.070+118%0.243-37%0.174-12%
Operating Ratio--1.4321.4320%1.519-6%2.971-52%2.324-38%
Pb Ratio2.641+4%2.5382.5380%1.257+102%1.677+51%1.506+68%
Pe Ratio10.672+4%10.25510.2550%20.863-51%11.970-14%10.891-6%
Peg Ratio--1.8791.8790%49.999-96%16.347-89%12.741-85%
Price Per Share179.200+4%172.200172.2000%64.200+168%85.000+103%64.669+166%
Price To Total Gains Ratio10.689+4%10.27110.2710%19.056-46%11.985-14%2.014+410%
Profit Growth--5.4575.4570%0.417+1208%1.791+205%1.636+234%
Quick Ratio--0.3960.3960%0.392+1%0.500-21%0.625-37%
Return On Assets--0.1590.1590%0.033+376%0.084+90%0.077+107%
Return On Equity--0.2470.2470%0.060+311%0.160+55%0.153+62%
Revenue Growth--1.3001.3000%3.307-61%1.424-9%1.275+2%
Total Gains Per Share--16.76616.7660%3.369+398%8.038+109%8.872+89%
Total Gains Per Share Growth--4.9764.9760%0.359+1287%1.787+179%2.297+117%
Usd Book Value--2557667101.8802557667101.8800%1925749350.360+33%1842760151.980+39%1528801015.940+67%
Usd Book Value Change Per Share--18.16418.1640%3.650+398%7.426+145%8.169+122%
Usd Book Value Per Share--73.51773.5170%55.354+33%52.968+39%43.944+67%
Usd Dividend Per Share----0%-0%1.282-100%1.443-100%
Usd Eps--18.19318.1930%3.334+446%8.662+110%6.917+163%
Usd Free Cash Flow--610920484.460610920484.4600%404947293.300+51%308959786.740+98%171644325.967+256%
Usd Free Cash Flow Per Share--17.56017.5600%11.640+51%8.881+98%6.508+170%
Usd Free Cash Flow To Equity Per Share--9.2839.2830%-0.201+102%2.322+300%2.628+253%
Usd Price Per Share194.145+4%186.561186.5610%69.554+168%92.089+103%70.063+166%
Usd Profit--632917621.380632917621.3800%115984903.760+446%302960567.580+109%241190829.562+162%
Usd Revenue--4606400445.0204606400445.0200%3542538913.980+30%2207992614.441+109%2417507566.838+91%
Usd Total Gains Per Share--18.16418.1640%3.650+398%8.708+109%9.612+89%
 EOD+2 -3MRQTTM+0 -0YOY+35 -45Y+31 -1010Y+33 -8

3.2. Fundamental Score

Let's check the fundamental score of Hunter Douglas N.V based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.672
Price to Book Ratio (EOD)Between0-12.641
Net Profit Margin (MRQ)Greater than00.137
Operating Margin (MRQ)Greater than00.153
Quick Ratio (MRQ)Greater than10.396
Current Ratio (MRQ)Greater than11.518
Debt to Asset Ratio (MRQ)Less than10.359
Debt to Equity Ratio (MRQ)Less than10.561
Return on Equity (MRQ)Greater than0.150.247
Return on Assets (MRQ)Greater than0.050.159
Total8/10 (80.0%)

3.3. Technical Score

Let's check the technical score of Hunter Douglas N.V based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5069.037
Ma 20Greater thanMa 50176.210
Ma 50Greater thanMa 100175.384
Ma 100Greater thanMa 200175.120
OpenGreater thanClose177.600
Total4/5 (80.0%)



Latest Balance Sheet

Balance Sheet of 2021-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets3,992,000
Total Liabilities1,434,000
Total Stockholder Equity2,558,000
 As reported
Total Liabilities 1,434,000
Total Stockholder Equity+ 2,558,000
Total Assets = 3,992,000

Assets

Total Assets3,992,000
Total Current Assets1,562,000
Long-term Assets1,562,000
Total Current Assets
Cash And Cash Equivalents 250,000
Net Receivables 407,000
Inventory 710,000
Other Current Assets 43,000
Total Current Assets  (as reported)1,562,000
Total Current Assets  (calculated)1,410,000
+/- 152,000
Long-term Assets
Property Plant Equipment 590,000
Goodwill 1,241,000
Intangible Assets 162,000
Other Assets 277,000
Long-term Assets  (as reported)2,430,000
Long-term Assets  (calculated)2,270,000
+/- 160,000

Liabilities & Shareholders' Equity

Total Current Liabilities1,029,000
Long-term Liabilities405,000
Total Stockholder Equity2,558,000
Total Current Liabilities
Short Long Term Debt 46,000
Accounts payable 226,000
Other Current Liabilities 475,000
Total Current Liabilities  (as reported)1,029,000
Total Current Liabilities  (calculated)747,000
+/- 282,000
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt141,000
Other Liabilities 261,000
Long-term Liabilities  (as reported)405,000
Long-term Liabilities  (calculated)402,000
+/- 3,000
Total Stockholder Equity
Common Stock10,000
Retained Earnings 2,461,000
Total Stockholder Equity (as reported)2,558,000
Total Stockholder Equity (calculated)2,471,000
+/- 87,000
Other
Capital Stock10,000
Common Stock Shares Outstanding 34,790
Net Invested Capital 2,633,000
Net Tangible Assets 1,154,000
Net Working Capital 533,000



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-31
> Total Assets 
2,213,000
2,338,000
2,199,000
2,721,000
3,374,000
3,306,000
3,474,000
3,479,000
3,992,000
3,992,0003,479,0003,474,0003,306,0003,374,0002,721,0002,199,0002,338,0002,213,000
   > Total Current Assets 
1,204,000
1,347,000
1,289,000
1,438,000
1,553,000
1,522,000
1,219,000
1,224,000
1,562,000
1,562,0001,224,0001,219,0001,522,0001,553,0001,438,0001,289,0001,347,0001,204,000
       Cash And Cash Equivalents 
32,000
32,000
31,000
41,000
32,000
31,000
39,000
47,000
250,000
250,00047,00039,00031,00032,00041,00031,00032,00032,000
       Short-term Investments 
6,000
116,000
201,000
206,000
43,000
5,000
0
0
0
0005,00043,000206,000201,000116,0006,000
       Net Receivables 
395,000
387,000
352,000
406,000
527,000
549,000
402,000
409,000
407,000
407,000409,000402,000549,000527,000406,000352,000387,000395,000
       Inventory 
632,000
650,000
592,000
631,000
727,000
771,000
621,000
604,000
710,000
710,000604,000621,000771,000727,000631,000592,000650,000632,000
       Other Current Assets 
40,000
51,000
38,000
47,000
64,000
40,000
41,000
45,000
43,000
43,00045,00041,00040,00064,00047,00038,00051,00040,000
   > Long-term Assets 
0
0
0
1,283,000
1,821,000
1,784,000
2,258,000
2,255,000
2,430,000
2,430,0002,255,0002,258,0001,784,0001,821,0001,283,000000
       Property Plant Equipment 
560,000
498,000
435,000
459,000
522,000
492,000
651,000
621,000
590,000
590,000621,000651,000492,000522,000459,000435,000498,000560,000
       Goodwill 
271,000
284,000
277,000
418,000
863,000
920,000
1,208,000
1,241,000
1,241,000
1,241,0001,241,0001,208,000920,000863,000418,000277,000284,000271,000
       Long Term Investments 
10,000
12,000
21,000
23,000
27,000
38,000
194,000
0
0
00194,00038,00027,00023,00021,00012,00010,000
       Intangible Assets 
44,000
35,000
25,000
162,000
199,000
160,000
201,000
177,000
162,000
162,000177,000201,000160,000199,000162,00025,00035,00044,000
       Long-term Assets Other 
0
0
0
1,283,000
1,821,000
1,784,000
2,258,000
0
1,000
1,00002,258,0001,784,0001,821,0001,283,000000
> Total Liabilities 
1,072,000
1,274,000
1,124,000
1,455,000
1,966,000
1,782,000
1,675,000
1,553,000
1,434,000
1,434,0001,553,0001,675,0001,782,0001,966,0001,455,0001,124,0001,274,0001,072,000
   > Total Current Liabilities 
661,000
712,000
633,000
656,000
911,000
970,000
777,000
1,043,000
1,029,000
1,029,0001,043,000777,000970,000911,000656,000633,000712,000661,000
       Short-term Debt 
375,000
13,000
8,000
40,000
156,000
206,000
82,000
0
0
0082,000206,000156,00040,0008,00013,000375,000
       Short Long Term Debt 
375,000
13,000
8,000
40,000
156,000
206,000
82,000
58,000
46,000
46,00058,00082,000206,000156,00040,0008,00013,000375,000
       Accounts payable 
177,000
176,000
155,000
195,000
243,000
227,000
164,000
184,000
226,000
226,000184,000164,000227,000243,000195,000155,000176,000177,000
       Other Current Liabilities 
193,000
223,000
205,000
212,000
278,000
310,000
298,000
554,000
475,000
475,000554,000298,000310,000278,000212,000205,000223,000193,000
   > Long-term Liabilities 
0
0
0
799,000
1,055,000
811,000
888,000
510,000
405,000
405,000510,000888,000811,0001,055,000799,000000
       Capital Lease Obligations 
0
0
0
0
0
0
151,000
141,000
141,000
141,000141,000151,000000000
> Total Stockholder Equity
1,124,000
1,050,000
1,065,000
1,244,000
1,384,000
1,515,000
1,798,000
1,925,000
2,558,000
2,558,0001,925,0001,798,0001,515,0001,384,0001,244,0001,065,0001,050,0001,124,000
   Common Stock
12,000
10,000
9,000
9,000
10,000
10,000
10,000
10,000
10,000
10,00010,00010,00010,00010,0009,0009,00010,00012,000
   Retained Earnings 
1,095,000
1,114,000
1,247,000
1,445,000
1,563,000
1,765,000
1,905,000
1,911,000
2,461,000
2,461,0001,911,0001,905,0001,765,0001,563,0001,445,0001,247,0001,114,0001,095,000
   Accumulated Other Comprehensive Income 000000000
   Capital Surplus 000000000
   Treasury Stock000000000



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.


Latest Income Statement (annual, 2021-12-31)

Gross Profit (+$)
totalRevenue4,607,000
Cost of Revenue-2,707,000
Gross Profit1,900,0001,900,000
 
Operating Income (+$)
Gross Profit1,900,000
Operating Expense-3,888,000
Operating Income719,000-1,988,000
 
Operating Expense (+$)
Research Development-
Selling General Administrative364,000
Selling And Marketing Expenses-
Operating Expense3,888,000364,000
 
Net Interest Income (+$)
Interest Income-
Interest Expense-9,000
Net Interest Income-9,000-9,000
 
Pretax Income (+$)
Operating Income719,000
Net Interest Income-9,000
Other Non-Operating Income Expenses-
Income Before Tax (EBT)811,000719,000
EBIT - interestExpense = 695,000
811,000
642,000
Interest Expense9,000
Earnings Before Interest and Taxes (ebit)704,000820,000
Earnings Before Interest and Taxes (ebitda)976,000
 
After tax Income (+$)
Income Before Tax811,000
Tax Provision-178,000
Net Income From Continuing Ops633,000633,000
Net Income633,000
Net Income Applicable To Common Shares633,000
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses28,000
Total Other Income/Expenses Net-9,000
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
EBO.STU
2 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of EBO.STU.

EBO.STU Daily Candlestick Chart
EBS.VI
2 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of EBS.VI.

EBS.VI Daily Candlestick Chart
EARK.NEO
2 minutes ago

I found you a Golden Cross on the daily chart of EARK.NEO.

EARK.NEO Daily Candlestick Chart
CPINV.BR
13 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of CPINV.BR.

CPINV.BR Daily Candlestick Chart
GETALONG.BSE
15 minutes ago

I found you a STOCH Bullish Hidden Divergence on the daily chart of GETALONG.BSE.

GETALONG.BSE Daily Candlestick Chart
MALUPAPER.BSE
16 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of MALUPAPER.BSE.

MALUPAPER.BSE Daily Candlestick Chart
BLBX.PINK
25 minutes ago

I found you a MACD Bullish Hidden Divergence on the daily chart of BLBX.PINK.

BLBX.PINK Daily Candlestick Chart
BG.VI
26 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of BG.VI.

BG.VI Daily Candlestick Chart
ONE.RO
28 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ONE.RO.

ONE.RO Daily Candlestick Chart
BRNA.RO
28 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of BRNA.RO.

BRNA.RO Daily Candlestick Chart
FEP.RO
28 minutes ago

I found you a STOCH Bearish Reversal Divergence on the daily chart of FEP.RO.

FEP.RO Daily Candlestick Chart
DBK.RO
28 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of DBK.RO.

DBK.RO Daily Candlestick Chart
EBS.RO
28 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of EBS.RO.

EBS.RO Daily Candlestick Chart
NRF.RO
28 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of NRF.RO.

NRF.RO Daily Candlestick Chart
ABXX.NEO
37 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ABXX.NEO.

ABXX.NEO Daily Candlestick Chart
AAPL.NEO
37 minutes ago

I found you a Golden Cross on the daily chart of AAPL.NEO.

AAPL.NEO Daily Candlestick Chart
0J6V.IL
40 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 0J6V.IL.

0J6V.IL Daily Candlestick Chart
04Q.STU
41 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 04Q.STU.

04Q.STU Daily Candlestick Chart
D7G.STU
41 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of D7G.STU.

D7G.STU Daily Candlestick Chart
LCOP.LSE
42 minutes ago

I found you a Bearish Engulfing Candle Pattern on the daily chart of LCOP.LSE.

LCOP.LSE Daily Candlestick Chart
HABITAT.SN
43 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of HABITAT.SN.

HABITAT.SN Daily Candlestick Chart
INSP.LSE
44 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of INSP.LSE.

INSP.LSE Daily Candlestick Chart
AGUAS-A.SN
44 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of AGUAS-A.SN.

AGUAS-A.SN Daily Candlestick Chart
ZTS.NEO
45 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of ZTS.NEO.

ZTS.NEO Daily Candlestick Chart
VLA.VI
53 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of VLA.VI.

VLA.VI Daily Candlestick Chart