
TKH Group NV (TWEKA) | Financial Analysis & Statements
TKH Group NV | Large-cap | Technology
TKH Group NV | Large-cap | Technology
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2016Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.7B | 1.8B | 1.8B | 1.5B | 1.3B |
Cost of Goods Sold | 824.2M | 928.2M | 958.7M | 787.3M | 655.0M |
Gross Profit | 888.5M | 919.3M | 857.9M | 736.5M | 634.4M |
Gross Margin % | 51.9% | 49.8% | 47.2% | 48.3% | 49.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | 159.0M | 157.0M | 140.0M | 123.5M | 109.1M |
Total Operating Expenses | 159.0M | 157.0M | 140.0M | 123.5M | 109.1M |
Operating Income | 138.8M | 178.1M | 181.3M | 138.4M | 73.3M |
Operating Margin % | 8.1% | 9.6% | 10.0% | 9.1% | 5.7% |
Non-Operating Items | |||||
Interest Income | 1.4M | 1.3M | 562.0K | 191.0K | 342.0K |
Interest Expense | 30.1M | 22.9M | 10.3M | 7.5M | 8.5M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 123.5M | 202.9M | 181.2M | 128.9M | 62.9M |
Income Tax | 24.0M | 37.2M | 44.1M | 33.7M | 15.4M |
Effective Tax Rate % | 19.4% | 18.3% | 24.3% | 26.1% | 24.5% |
Net Income | 99.5M | 165.8M | 137.1M | 95.2M | 47.5M |
Net Margin % | 5.8% | 9.0% | 7.5% | 6.2% | 3.7% |
Key Metrics | |||||
EBITDA | 250.0M | 280.6M | 284.3M | 237.6M | 171.2M |
EPS (Basic) | - | €4.07 | €3.34 | €2.31 | €1.14 |
EPS (Diluted) | - | €4.07 | €3.33 | €2.30 | €1.14 |
Basic Shares Outstanding | - | 40666000 | 41057000 | 41184000 | 41729000 |
Diluted Shares Outstanding | - | 40666000 | 41057000 | 41184000 | 41729000 |
Income Statement Trend
TKH Group NV Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 125.6M | 93.7M | 184.6M | 100.1M | 121.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 218.8M | 212.1M | 214.5M | 154.7M | 130.4M |
Inventory | 398.6M | 403.3M | 385.9M | 294.7M | 236.7M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 990.6M | 989.5M | 1.1B | 824.4M | 649.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | 188.0M | 181.5M | 165.2M | 154.3M | 140.8M |
Goodwill | 955.3M | 883.8M | 834.6M | 835.6M | 905.8M |
Intangible Assets | 266.9M | 247.6M | 233.1M | 238.6M | 248.8M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | 1.2B | 1.1B | 930.2M | 873.1M | 916.3M |
Total Assets | 2.2B | 2.1B | 2.1B | 1.7B | 1.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 177.1M | 201.4M | 232.6M | 198.6M | 139.1M |
Short-term Debt | 90.3M | 75.9M | 70.4M | 47.6M | 57.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 631.2M | 644.5M | 714.5M | 570.0M | 424.5M |
Non-Current Liabilities | |||||
Long-term Debt | 620.1M | 572.4M | 503.0M | 333.8M | 409.5M |
Deferred Tax Liabilities | 59.0M | 57.7M | 52.5M | 56.0M | 55.1M |
Other Non-Current Liabilities | - | - | - | - | -297.0K |
Total Non-Current Liabilities | 699.1M | 647.5M | 567.0M | 405.4M | 479.6M |
Total Liabilities | 1.3B | 1.3B | 1.3B | 975.5M | 904.1M |
Equity | |||||
Common Stock | 10.6M | 10.6M | 10.6M | 10.6M | - |
Retained Earnings | 646.3M | 615.4M | 576.6M | 517.5M | - |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 883.1M | 835.7M | 786.9M | 722.0M | 661.9M |
Key Metrics | |||||
Total Debt | 710.4M | 648.2M | 573.4M | 381.4M | 466.7M |
Working Capital | 359.4M | 345.0M | 423.7M | 254.3M | 225.1M |
Balance Sheet Composition
TKH Group NV Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 130.6M | 174.5M | 190.2M | 136.9M | 70.9M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 3.8M | 5.0M | 3.5M | 3.9M | 2.3M |
Working Capital Changes | 13.9M | -71.3M | -116.3M | -3.5M | 42.5M |
Operating Cash Flow | 148.3M | 108.1M | 77.3M | 137.2M | 115.7M |
Investing Activities | |||||
Capital Expenditures | -98.7M | -177.1M | -91.8M | -31.0M | -29.4M |
Acquisitions | 21.6M | 59.9M | -877.0K | -707.0K | 20.7M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -77.1M | -117.1M | -78.7M | -31.7M | -4.9M |
Financing Activities | |||||
Share Repurchases | - | -50.0M | -18.4M | -18.4M | -20.0M |
Dividends Paid | -67.9M | -67.7M | -61.8M | -41.1M | -62.6M |
Debt Issuance | 44.1M | 397.0M | 163.6M | - | - |
Debt Repayment | -631.0K | -336.0M | -53.0K | - | -53.2M |
Financing Cash Flow | -46.9M | 27.3M | 16.9M | -44.2M | -182.5M |
Free Cash Flow | 33.8M | -78.0M | -22.1M | 124.8M | 117.2M |
Net Change in Cash | 24.3M | 18.3M | 15.6M | 61.4M | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
tweka | 1.4B | 21.86 | 1.71 | 7.74% | 3.72% | 95.98 |
ASML Holding N.V | 254.1B | 26.88 | 14.21 | 58.25% | 29.27% | 21.00 |
Adyen N.V | 46.5B | 46.51 | 9.94 | 24.16% | 45.47% | 5.30 |
ASM International | 20.0B | 38.33 | 5.64 | 15.11% | 16.16% | 1.05 |
BE Semiconductor | 9.4B | 55.87 | 26.39 | 42.89% | 28.17% | 151.50 |
TomTom N.V | 624.3M | -36.89 | 5.28 | -23.38% | -5.40% | 34.33 |
Financial data is updated regularly. All figures are in the company's reporting currency.