TKH Group NV | Large-cap | Technology

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

Latest Quarterly: Jun 2016

Income Metrics

Balance Sheet Metrics

Total Assets 2.2B
Total Liabilities 1.3B
Shareholders Equity 883.1M
Debt to Equity 1.51

Cash Flow Metrics

Revenue & Profitability Trend

TKH Group NV Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i1.7B1.8B1.8B1.5B1.3B
Cost of Goods Sold i824.2M928.2M958.7M787.3M655.0M
Gross Profit i888.5M919.3M857.9M736.5M634.4M
Gross Margin % i51.9%49.8%47.2%48.3%49.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-----
Other Operating Expenses i159.0M157.0M140.0M123.5M109.1M
Total Operating Expenses i159.0M157.0M140.0M123.5M109.1M
Operating Income i138.8M178.1M181.3M138.4M73.3M
Operating Margin % i8.1%9.6%10.0%9.1%5.7%
Non-Operating Items
Interest Income i1.4M1.3M562.0K191.0K342.0K
Interest Expense i30.1M22.9M10.3M7.5M8.5M
Other Non-Operating Income-----
Pre-tax Income i123.5M202.9M181.2M128.9M62.9M
Income Tax i24.0M37.2M44.1M33.7M15.4M
Effective Tax Rate % i19.4%18.3%24.3%26.1%24.5%
Net Income i99.5M165.8M137.1M95.2M47.5M
Net Margin % i5.8%9.0%7.5%6.2%3.7%
Key Metrics
EBITDA i250.0M280.6M284.3M237.6M171.2M
EPS (Basic) i-€4.07€3.34€2.31€1.14
EPS (Diluted) i-€4.07€3.33€2.30€1.14
Basic Shares Outstanding i-40666000410570004118400041729000
Diluted Shares Outstanding i-40666000410570004118400041729000

Income Statement Trend

TKH Group NV Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i125.6M93.7M184.6M100.1M121.6M
Short-term Investments i-----
Accounts Receivable i218.8M212.1M214.5M154.7M130.4M
Inventory i398.6M403.3M385.9M294.7M236.7M
Other Current Assets-----
Total Current Assets i990.6M989.5M1.1B824.4M649.6M
Non-Current Assets
Property, Plant & Equipment i188.0M181.5M165.2M154.3M140.8M
Goodwill i955.3M883.8M834.6M835.6M905.8M
Intangible Assets i266.9M247.6M233.1M238.6M248.8M
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i1.2B1.1B930.2M873.1M916.3M
Total Assets i2.2B2.1B2.1B1.7B1.6B
Liabilities
Current Liabilities
Accounts Payable i177.1M201.4M232.6M198.6M139.1M
Short-term Debt i90.3M75.9M70.4M47.6M57.1M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i631.2M644.5M714.5M570.0M424.5M
Non-Current Liabilities
Long-term Debt i620.1M572.4M503.0M333.8M409.5M
Deferred Tax Liabilities i59.0M57.7M52.5M56.0M55.1M
Other Non-Current Liabilities-----297.0K
Total Non-Current Liabilities i699.1M647.5M567.0M405.4M479.6M
Total Liabilities i1.3B1.3B1.3B975.5M904.1M
Equity
Common Stock i10.6M10.6M10.6M10.6M-
Retained Earnings i646.3M615.4M576.6M517.5M-
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i883.1M835.7M786.9M722.0M661.9M
Key Metrics
Total Debt i710.4M648.2M573.4M381.4M466.7M
Working Capital i359.4M345.0M423.7M254.3M225.1M

Balance Sheet Composition

TKH Group NV Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i130.6M174.5M190.2M136.9M70.9M
Depreciation & Amortization i-----
Stock-Based Compensation i3.8M5.0M3.5M3.9M2.3M
Working Capital Changes i13.9M-71.3M-116.3M-3.5M42.5M
Operating Cash Flow i148.3M108.1M77.3M137.2M115.7M
Investing Activities
Capital Expenditures i-98.7M-177.1M-91.8M-31.0M-29.4M
Acquisitions i21.6M59.9M-877.0K-707.0K20.7M
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-77.1M-117.1M-78.7M-31.7M-4.9M
Financing Activities
Share Repurchases i--50.0M-18.4M-18.4M-20.0M
Dividends Paid i-67.9M-67.7M-61.8M-41.1M-62.6M
Debt Issuance i44.1M397.0M163.6M--
Debt Repayment i-631.0K-336.0M-53.0K--53.2M
Financing Cash Flow i-46.9M27.3M16.9M-44.2M-182.5M
Free Cash Flow i33.8M-78.0M-22.1M124.8M117.2M
Net Change in Cash i24.3M18.3M15.6M61.4M-71.7M

Cash Flow Trend

TKH Group NV Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 21.86
Forward P/E 10.31
Price to Book 1.71
Price to Sales 0.81
PEG Ratio 10.31

Profitability Ratios

Profit Margin 3.72%
Operating Margin 3.93%
Return on Equity 7.74%
Return on Assets 3.07%

Financial Health

Current Ratio 1.33
Debt to Equity 95.98
Beta 1.36

Per Share Data

EPS (TTM) €1.59
Book Value per Share €20.30
Revenue per Share €42.55

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
tweka1.4B21.861.717.74%3.72%95.98
ASML Holding N.V 254.1B26.8814.2158.25%29.27%21.00
Adyen N.V 46.5B46.519.9424.16%45.47%5.30
ASM International 20.0B38.335.6415.11%16.16%1.05
BE Semiconductor 9.4B55.8726.3942.89%28.17%151.50
TomTom N.V 624.3M-36.895.28-23.38%-5.40%34.33

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