Deutsche Rohstoff AG (DR0.DE) Annual Margin Report - Discounting Cash Flows
DR0.DE
Deutsche Rohstoff AG
DR0.DE (XETRA)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in EUR

Monetary values in EUR

amounts except #

Average LTM
Feb 23
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 154.4 215.8 236.4 196.7 165.4 73.32 38.68
Revenue Growth Rate 39.9% -8.68% 20.19% 18.87% 125.6% 89.54% -6.12%
Cost of Revenue 89.23 129.4 144.6 97.65 72.28 48.43 43.07
Gross Profit 65.15 86.49 91.73 99 93.15 24.89 -4.38
Gross Margin 34.69% 40.07% 38.81% 50.34% 56.31% 33.95% -11.33%
Operating Income 54.72 66.86 82.86 82.8 79.35 32.6 -16.16
Operating Margin 26.46% 30.98% 35.06% 42.1% 47.96% 44.46% -41.78%
Net Income 36.8 35.98 50.22 65.18 60.77 24.79 -16.1
Net Margin 16.66% 16.67% 21.25% 33.14% 36.73% 33.82% -41.62%

Monetary values in EUR

amounts except #

Average LTM
Feb 23
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 154.4 215.8 236.4 196.7 165.4 73.32 38.68
Cash From Operating Activities Margin 65.19% 66.44% 60.77% 70.82% 86.27% 70.68% 36.17%
Cash From Operating Activities 105.8 143.4 143.6 139.3 142.7 51.82 13.99
Free Cash Flow Margin -10.89% 10.46% -17.62% -30.25% 32.51% -1.37% -59.07%
Free Cash Flow -8.11 22.57 -41.65 -59.48 53.78 -1.01 -22.85
Depreciation and Amortization Margin 40.96% 29.54% 37.25% 32.23% 24.05% 41.34% 81.32%
Depreciation and Amortization 52.79 63.76 88.04 63.38 39.79 30.31 31.46
Capital Expenditure Margin -75.98% -55.33% -78.39% -101.1% -53.77% -72.05% -95.24%
Capital Expenditure -113.7 -119.4 -185.3 -198.7 -88.95 -52.83 -36.84
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program