Gerard Perrier Electrique | Mid-cap | Industrials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 293.0M
Total Liabilities 160.3M
Shareholders Equity 132.6M
Debt to Equity 1.21

Cash Flow Metrics

Revenue & Profitability Trend

Gerard Perrier Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i319.5M303.6M279.0M233.5M191.3M
Cost of Goods Sold i87.5M84.3M77.9M59.2M42.3M
Gross Profit i231.9M219.2M201.1M174.2M149.0M
Gross Margin % i72.6%72.2%72.1%74.6%77.9%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i--35.6M30.0M25.9M
Other Operating Expenses i46.3M42.7M39.5M33.1M29.9M
Total Operating Expenses i46.3M42.7M75.1M63.1M55.8M
Operating Income i21.6M22.1M20.1M17.8M13.5M
Operating Margin % i6.8%7.3%7.2%7.6%7.1%
Non-Operating Items
Interest Income i1.0M780.0K187.2K38.6K214.7K
Interest Expense i929.9K570.8K437.7K381.7K342.9K
Other Non-Operating Income-----
Pre-tax Income i26.0M26.1M22.2M20.2M16.3M
Income Tax i6.7M6.5M5.5M5.2M4.8M
Effective Tax Rate % i25.8%25.1%24.8%25.6%29.6%
Net Income i19.3M19.5M16.7M15.0M11.5M
Net Margin % i6.0%6.4%6.0%6.4%6.0%
Key Metrics
EBITDA i36.1M34.4M29.7M25.8M21.0M
EPS (Basic) i€5.11€5.18€4.46€4.12€3.18
EPS (Diluted) i€5.11€5.18€4.46€4.12€3.18
Basic Shares Outstanding i37706393770716374195636419813622767
Diluted Shares Outstanding i37706393770716374195636419813622767

Income Statement Trend

Gerard Perrier Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i73.3M54.8M53.2M51.9M47.6M
Short-term Investments i5.9M5.7M5.3M--
Accounts Receivable i103.5M103.4M100.9M59.9M53.3M
Inventory i27.6M28.8M26.7M22.4M10.5M
Other Current Assets375.1K350.5K118.1K78.0K141.1K
Total Current Assets i218.1M199.6M190.6M158.1M127.8M
Non-Current Assets
Property, Plant & Equipment i55.7M50.1M41.2M34.8M25.1M
Goodwill i29.1M29.0M23.7M23.7M20.6M
Intangible Assets i2.0M2.7M2.3M2.3M1.5M
Long-term Investments-----
Other Non-Current Assets301--1-1-1
Total Non-Current Assets i74.8M64.7M53.9M46.5M41.1M
Total Assets i293.0M264.3M244.5M204.6M168.9M
Liabilities
Current Liabilities
Accounts Payable i23.3M24.0M26.5M18.2M14.4M
Short-term Debt i8.3M8.4M7.7M7.0M4.7M
Current Portion of Long-term Debt-----
Other Current Liabilities3.1M1.1M1.4M570.9K225.1K
Total Current Liabilities i115.6M105.7M103.5M81.7M66.6M
Non-Current Liabilities
Long-term Debt i36.4M29.4M23.6M23.9M15.1M
Deferred Tax Liabilities i153.8K163.6K000
Other Non-Current Liabilities194.6K194.6K166.6K161.0K161.0K
Total Non-Current Liabilities i44.7M37.3M31.0M31.0M22.0M
Total Liabilities i160.3M143.0M134.4M112.6M88.6M
Equity
Common Stock i2.0M2.0M2.0M2.0M2.0M
Retained Earnings i19.3M19.5M16.7M15.0M11.5M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i132.6M121.3M110.1M91.9M80.4M
Key Metrics
Total Debt i44.8M37.8M31.3M30.8M19.9M
Working Capital i102.5M93.9M87.1M76.4M61.2M

Balance Sheet Composition

Gerard Perrier Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i26.0M26.1M22.2M20.2M16.3M
Depreciation & Amortization i-----
Stock-Based Compensation i----529.2K434.5K
Working Capital Changes i2.3M-4.6M-23.9M-8.7M-388.1K
Operating Cash Flow i29.1M21.7M-1.2M10.6M16.4M
Investing Activities
Capital Expenditures i-13.4M-8.9M-8.4M-3.2M-2.4M
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-13.5M-13.1M-8.4M-9.3M-2.4M
Financing Activities
Share Repurchases i-----
Dividends Paid i-8.7M-8.1M-7.5M-5.8M-5.5M
Debt Issuance i10.9M8.3M3.1M9.8M1.7M
Debt Repayment i-5.0M-5.0M-4.9M-3.6M-2.6M
Financing Cash Flow i-2.7M-4.7M799.9K255.4K-10.4M
Free Cash Flow i21.5M10.9M5.7M10.1M9.8M
Net Change in Cash i12.9M3.9M-8.9M1.5M3.6M

Cash Flow Trend

Gerard Perrier Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 16.91
Forward P/E 16.55
Price to Book 2.46
Price to Sales 1.02
PEG Ratio 16.55

Profitability Ratios

Profit Margin 6.03%
Operating Margin 8.12%
Return on Equity 15.18%
Return on Assets 5.76%

Financial Health

Current Ratio 1.89
Debt to Equity 33.70
Beta 0.63

Per Share Data

EPS (TTM) €5.11
Book Value per Share €35.18
Revenue per Share €84.74

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
perr325.8M16.912.4615.18%6.03%33.70
Legrand S.A 34.0B28.084.8717.68%13.21%85.48
Nexans S.A 5.5B11.872.8725.68%5.29%109.26
Mersen S.A 626.9M12.940.795.95%4.02%74.13
Exosens SAS 2.1B32.854.7713.73%12.91%62.50
Italy Innovazioni 30.0M-308.27-6.91%-378.54%0.22

Financial data is updated regularly. All figures are in the company's reporting currency.