First Time Loading...

Exel Industries SA
PAR:EXE

Watchlist Manager
Exel Industries SA Logo
Exel Industries SA
PAR:EXE
Watchlist
Price: 52.6 EUR 1.15% Market Closed
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1B
+4%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+45%
5 Years
+30%
7 Years
+34%
10 Years
+48%
66.8m
+45%
Operating Income
Growth Rates:
1 Year
+79%
3 Years
+89%
5 Years
+8%
7 Years
+13%
10 Years
+38%
42.5m
+38%
Net Income
Growth Rates:
1 Year
+49%
3 Years
-
5 Years
+8%
7 Years
+24%
10 Years
+50%

Earnings Waterfall
Exel Industries SA

Revenue
1.1B EUR
Cost of Revenue
-726.3m EUR
Gross Profit
367.9m EUR
Operating Expenses
-301.2m EUR
Operating Income
66.8m EUR
Other Expenses
-24.3m EUR
Net Income
42.5m EUR

Income Statement
Exel Industries SA

Rotate your device to view
Income Statement
Currency: EUR
Aug-2003 Feb-2004 Aug-2004 Feb-2005 Aug-2005 Feb-2006 Aug-2006 Feb-2007 Aug-2007 Feb-2008 Aug-2008 Feb-2009 Aug-2009 Feb-2010 Aug-2010 Feb-2011 Aug-2011 Feb-2012 Aug-2012 Feb-2013 Aug-2013 Feb-2014 Aug-2014 Feb-2015 Aug-2015 Feb-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023
Revenue
Revenue
274
N/A
263
-4%
266
+1%
274
+3%
269
-2%
271
+1%
277
+2%
274
-1%
296
+8%
360
+22%
456
+27%
490
+7%
452
-8%
386
-15%
385
0%
394
+2%
430
+9%
494
+15%
525
+6%
587
+12%
740
+26%
772
+4%
775
+0%
733
-6%
725
-1%
745
+3%
819
+10%
863
+5%
874
+1%
865
-1%
839
-3%
845
+1%
777
-8%
742
-4%
754
+2%
825
+9%
877
+6%
898
+2%
977
+9%
1 053
+8%
1 094
+4%
Gross Profit
Cost of Revenue
(166)
(157)
(157)
(161)
(160)
(163)
(166)
(160)
(176)
(224)
(274)
(291)
(277)
(236)
(225)
(232)
(264)
(308)
(325)
(368)
(481)
(505)
(501)
(469)
(469)
(501)
(537)
(562)
(583)
(561)
(561)
(567)
(518)
(494)
(500)
(535)
(570)
(594)
(659)
(715)
(726)
Gross Profit
109
N/A
106
-2%
109
+3%
113
+3%
109
-3%
108
-1%
111
+3%
115
+3%
120
+4%
137
+14%
182
+33%
199
+9%
175
-12%
150
-14%
160
+6%
162
+1%
166
+3%
186
+12%
200
+7%
219
+9%
260
+19%
267
+3%
274
+3%
263
-4%
256
-3%
243
-5%
282
+16%
301
+7%
291
-3%
304
+4%
278
-9%
278
+0%
259
-7%
248
-4%
255
+3%
291
+14%
307
+6%
304
-1%
318
+5%
338
+6%
368
+9%
Operating Income
Operating Expenses
(92)
(94)
(92)
(91)
(87)
(85)
(86)
(88)
(90)
(105)
(144)
(163)
(152)
(141)
(139)
(142)
(146)
(156)
(167)
(187)
(211)
(218)
(220)
(221)
(205)
(178)
(223)
(235)
(221)
(239)
(216)
(223)
(226)
(221)
(219)
(233)
(252)
(263)
(281)
(293)
(301)
Selling, General & Administrative
(82)
(82)
(83)
(84)
(84)
(82)
(82)
(83)
(86)
(100)
(135)
(153)
(143)
(132)
(131)
(134)
(137)
(145)
(155)
(175)
(197)
(206)
(206)
(201)
(194)
(197)
(222)
(225)
(201)
(204)
(207)
(206)
(203)
(200)
(202)
(211)
(223)
(235)
(250)
(258)
(264)
Depreciation & Amortization
(6)
(6)
(6)
(6)
(5)
(5)
(5)
(5)
(5)
(6)
(9)
(10)
(9)
(9)
(9)
(9)
(9)
(9)
(9)
(11)
(12)
(13)
(14)
(15)
(15)
(15)
(16)
(16)
(15)
(15)
(15)
(15)
(15)
(18)
(22)
(23)
(23)
(25)
(26)
(27)
(28)
Other Operating Expenses
(4)
(5)
(2)
(1)
1
2
1
0
2
2
(0)
(0)
0
0
1
1
0
(1)
(3)
(2)
(3)
0
0
(5)
4
34
15
6
(5)
(19)
6
(2)
(7)
(3)
5
1
(6)
(3)
(5)
(8)
(10)
Operating Income
17
N/A
12
-27%
18
+45%
22
+26%
22
-1%
23
+5%
25
+7%
27
+8%
30
+13%
32
+6%
38
+19%
36
-5%
23
-37%
9
-61%
21
+132%
20
-5%
20
+2%
31
+52%
33
+8%
32
-5%
48
+54%
49
+2%
55
+11%
42
-23%
51
+20%
65
+28%
59
-9%
66
+12%
69
+5%
65
-6%
62
-5%
56
-10%
33
-41%
27
-19%
35
+32%
57
+62%
55
-5%
41
-25%
37
-9%
46
+23%
67
+45%
Pre-Tax Income
Interest Income Expense
(2)
(3)
(2)
(2)
(1)
3
(1)
(2)
0
(1)
(3)
(4)
(2)
(1)
(2)
(2)
(1)
2
4
(5)
(10)
(5)
(0)
1
(2)
(4)
(7)
(5)
(8)
(12)
(7)
(1)
(1)
(8)
(11)
(5)
(2)
(2)
1
(8)
(10)
Non-Reccuring Items
2
2
(0)
(1)
(1)
(3)
2
2
0
1
2
(0)
(7)
(5)
(4)
(5)
1
1
0
(2)
0
4
(2)
(7)
(6)
(3)
(1)
1
2
2
0
(4)
(22)
(47)
(30)
(1)
5
4
(2)
0
4
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(0)
0
0
0
0
0
0
(0)
(1)
(3)
(2)
3
0
2
7
2
(3)
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
Pre-Tax Income
17
N/A
12
-32%
16
+36%
20
+26%
21
+5%
23
+14%
25
+9%
27
+6%
30
+12%
29
-4%
36
+24%
35
-1%
13
-63%
5
-63%
23
+365%
16
-31%
17
+5%
33
+96%
37
+15%
24
-36%
39
+61%
48
+24%
52
+9%
36
-31%
44
+20%
59
+34%
51
-12%
62
+20%
64
+3%
55
-13%
55
0%
50
-9%
10
-81%
(28)
N/A
(6)
+80%
52
N/A
58
+12%
42
-27%
37
-14%
39
+6%
61
+57%
Net Income
Tax Provision
(7)
(5)
(4)
(5)
(8)
(8)
(9)
(9)
(10)
(10)
(11)
(11)
(4)
(0)
(5)
(3)
(4)
(10)
(12)
(9)
(11)
(17)
(19)
(10)
(12)
(17)
(18)
(22)
(19)
(15)
(16)
(14)
(6)
(5)
(5)
(12)
(15)
(12)
(9)
(9)
(19)
Income from Continuing Operations
10
7
12
14
13
15
17
18
20
19
25
24
10
5
17
13
13
23
26
15
28
31
33
26
31
42
34
40
45
41
39
36
4
(34)
(11)
40
43
31
28
30
42
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
1
1
1
0
0
0
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
1
0
0
0
1
0
0
1
1
1
Net Income (Common)
10
N/A
7
-29%
12
+64%
14
+25%
13
-13%
15
+19%
17
+13%
18
+5%
20
+14%
19
-6%
26
+35%
25
-3%
10
-59%
5
-51%
18
+250%
13
-27%
13
+2%
24
+81%
26
+10%
16
-39%
28
+79%
32
+13%
34
+7%
27
-21%
32
+18%
42
+33%
34
-19%
40
+18%
45
+13%
41
-10%
39
-4%
36
-7%
4
-89%
(34)
N/A
(11)
+68%
40
N/A
43
+9%
31
-28%
29
-8%
31
+8%
42
+38%
EPS (Diluted)
1.46
N/A
1.03
-29%
1.69
+64%
2.12
+25%
1.84
-13%
2.19
+19%
2.47
+13%
2.6
+5%
2.98
+15%
2.79
-6%
3.78
+35%
3.68
-3%
1.51
-59%
0.74
-51%
2.58
+249%
1.89
-27%
1.94
+3%
3.5
+80%
3.85
+10%
2.39
-38%
4.04
+69%
3.22
-20%
5
+55%
3.94
-21%
4.7
+19%
7.01
+49%
5
-29%
5.74
+15%
6.68
+16%
6.02
-10%
5.8
-4%
6.27
+8%
0.6
-90%
-5
N/A
-1.6
+68%
5.88
N/A
6.4
+9%
4.93
-23%
4.2
-15%
4.41
+5%
6.3
+43%

See Also

Summary
EXE intrinsic value, competitors valuation, and company profile.
DCF Valuation
EXE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EXE stock valuation using valuation multiples.
Wall Street Estimates
EXE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EXE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.