| Company Name: | NUCO2 Inc. | | Ticker Symbol: | NUCO | | | WWW Address: | www.nuco2.com |
| CEO: | Michael E. Dedomenico | | No. of Employees: | 700 |
| Common Issue Type: | CS | | Business Description: | The Company is a supplier of bulk CO2 dispensing systems to customers in the food, beverage, lodging and recreational industries in the United States.
|
| | | Industry Information: | WHOLESALE - [more like this] |
|
| Price | Day Change | Bid | Ask | Open | High | Low | Volume | | 30.04 | 0.0 | - | - | | 30.04 | 29.92 | - |
| Market Cap (mil) | Shares Outstanding (mil) | Beta | EPS | DPS | P/E | Yield | 52-Wks-Range |
| 445.0 | 14.8 | 0.70 | 0.48 | 0.00 | 46.9 | 0.0 | 30.04 - 22.29 |
|
| KEY FIGURES (Latest Twelve Months - LTM) | | Yesterday's Close | 30.04 | $ | | PE Ratio - LTM | 46.9 | |
| Market Capitalisation | 445.0 | mil |
| Latest Shares Outstanding | 14.8 | mil |
| Earnings pS (EPS) | 0.48 | $ |
| Dividend pS (DPS) | 0.00 | ¢ |
| Dividend Yield | 0.0 | % |
| Dividend Payout Ratio | | % |
| Revenue per Employee | 185,897 | $ |
| Effective Tax Rate | 0.0 | % |
| Float | 14.6 | mil |
| Float as % of Shares Outstanding | 98.9 | % |
| Foreign Sales | | mil |
| Domestic Sales | | mil |
| Selling, General & Adm/tive (SG&A) as % of Revenue | 19.40 | % |
| Research & Devlopment (R&D) as % of Revenue | 0.00 | % |
| Gross Profit Margin | 50.7 | % |
| EBITDA Margin | 31.3 | % |
| Pre-Tax Profit Margin | 12.7 | % |
| Assets Turnover | 0.7 | % |
| Return on Assets (ROA) | 5.1 | % |
| Return on Equity (ROE) | 6.8 | % |
| Return on Capital Invested (ROCI) | 5.8 | % |
| Current Ratio | 1.6 | |
| Leverage Ratio (Assets/Equity) | 1.3 | |
| Interest Cover | 9.4 | |
| Total Debt/Equity (Gearing Ratio) | 0.18 | |
| LT Debt/Total Capital | 15.0 | % |
| Working Capital pS | 0.68 | $ |
| Cash pS | 0.02 | $ |
| Book-Value pS | 9.50 | $ |
| Tangible Book-Value pS | 7.38 | $ |
| Cash Flow pS | 2.02 | $ |
| Free Cash Flow pS | 2.45 | $ |
 |
| KEY FIGURES (LTM): Price info |
| Price/Book Ratio | 3.16 | |
| Price/Tangible Book Ratio | 4.07 | |
| Price/Cash Flow | 14.9 | |
| Price/Free Cash Flow | 12.3 | |
| P/E as % of Industry Group | 297.0 | % |
| P/E as % of Sector Segment | 163.0 | % |
| | | Balance Sheet (at a glance) in Millions |
| | | | | | DIVIDEND INFO | | Type of Payment | - |
| Dividend Rate | 0.00 |
| Current Dividend Yield | 0.0 |
| 5-Y Average Dividend Yield | 0.0 |
| Payout Ratio | 0.0 |
| 5-Y Average Payout Ratio | 0.0 |
| |
| |
| |
| |
| |
|  | | Share price performance previous 3 years |
| 
|  | | Share price performance intraday |
| 
| |
| |
| PRICE/VOLUME | High | Low | Close | % Price Chg | % Price Chg vs. Mkt. | Avg. Daily Vol | Total Vol |
| 1 Week | - | - | - | 0.9 | 99 | 2,404 | 13,607 |
| 4 Weeks | 30.04 | 28.08 | 28.04 | 7.1 | 108 | 2,036 | 36,652 |
| 13 Weeks | 30.04 | 26.03 | 27.63 | 8.7 | 103 | 1,064 | 65,968 |
| 26 Weeks | 30.04 | 22.29 | 27.58 | 8.9 | 115 | 1,035 | 127,303 |
| 52 Weeks | 30.04 | 22.29 | 25.97 | 15.7 | 127 | 906 | 226,515 |
| YTD | 30.04 | 22.29 | - | 20.6 | 127 | 1,135 | 116,938 |
| Moving Average | 5-Days | 10-Days | 10-Weeks | 30-Weeks | 200-Days | Beta (60-Mnth) | Beta (36-Mnth) |
| 29.87 | 29.72 | 28.20 | 27.23 | 26.96 | 0.70 | 0.11 |
|
| |
| GROWTH RATES | 5-Year Growh | R² of 5-Year Growth | 3-Year Growth |
| Revenue | 13.86 | 96.9 | 12.07 |
| Income | 0.00 | 0.0 | -23.16 |
| Dividend | 0.00 | 0.0 | 0.00 |
| Capital Spending | 22.60 | NA | 8.31 |
| R&D | 0.00 | NA | 0.00 |
| Normalized Inc. | 0.00 | NA | -21.25 |
| | | CHANGES | YTD vs. Last YTD | Curr Qtr vs. Qtr 1-Yr ago | Annual vs. Last Annual |
| Revenue % | 7.4 | 7.7 | 12.0 |
| Earnings % | 39.4 | 74.7 | -26.2 |
| EPS % | 48.4 | 85.7 | -26.2 |
| EPS $ | 0.15 | 0.06 | -0.17 |
|
| |
| SOLVENCY RATIOS | | SHORT-TERM SOLVENCY RATIOS (LIQUIDITY) |
| Net Working Capital Ratio | 6.97 |
| Current Ratio | 2.1 |
| Quick Ratio (Acid Test) | 1.0 |
| Liquidity Ratio (Cash) | 0.03 |
| Receivables Turnover | 10.5 |
| Average Collection Period | 34 |
| Working Capital/Equity | 9.5 |
| Working Capital pS | 0.89 |
| Cash-Flow pS | 1.85 |
| Free Cash-Flow pS | 1.45 |
| FINANCIAL STRUCTURE RATIOS |
| Altman's Z-Score Ratio | 6.37 |
| Financial Leverage Ratio (Assets/Equity) | 1.4 |
| Debt Ratio | 26.7 |
| Total Debt/Equity (Gearing Ratio) | 0.25 |
| LT Debt/Equity | 0.25 |
| LT Debt/Capital Invested | 22.3 |
| LT Debt/Total Liabilities | 68.2 |
| Interest Cover | 7.6 |
| Interest/Capital Invested | 1.23 |
| | | | VALUATION RATIOS | | MULTIPLES |
| PQ Ratio | 435.58 |
| Tobin's Q Ratio | 2.33 |
| Current P/E Ratio - LTM | 46.90 |
| Enterprise Value (EV)/EBITDA | 12.69 |
| Enterprise Value (EV)/Free Cash Flow | 26.50 |
| Dividend Yield | 0.0 |
| Price/Tangible Book Ratio - LTM | 4.07 |
| Price/Book Ratio - LTM | 3.16 |
| Price/Cash Flow Ratio | 14.9 |
| Price/Free Cash Flow Ratio - LTM | 12.3 |
| Price/Sales Ratio | 3.24 |
| P/E Ratio (1 month ago) - LTM | 43.7 |
| P/E Ratio (26 weeks ago) - LTM | 52.0 |
| P/E Ratio (52 weeks ago) - LTM | 54.1 |
| 5-Y High P/E Ratio | 0.0 |
| 5-Y Low P/E Ratio | 0.0 |
| 5-Y Average P/E Ratio | 0.0 |
| Current P/E Ratio as % of 5-Y Average P/E | |
| P/E as % of Industry Group | 297.0 |
| P/E as % of Sector Segment | 163.0 |
| Current 12 Month Normalized P/E Ratio - LTM | 46.9 |
| PER SHARE FIGURES |
| LT Debt pS | 2.32 |
| Current Liabilities pS | 0.80 |
| Tangible Book Value pS - LTM | 7.38 |
| Book Value pS - LTM | 9.50 |
| Capital Invested pS | 11.79 |
| Cash pS - LTM | 0.02 |
| Cash Flow pS - LTM | 2.02 |
| Free Cash Flow pS - LTM | 2.45 |
| Earnings pS (EPS) | 0.48 |
| | | | OPERATING RATIOS | | PROFITABILITY RATIOS |
| Free Cash Flow Margin | 16.67 |
| Free Cash Flow Margin 5YEAR AVG | 3.01 |
| Net Profit Margin | 5.9 |
| Net Profit Margin - 5YEAR AVRG. | 8.2 |
| Equity Productivity | 0.93 |
| Return on Equity (ROE) | 5.5 |
| Return on Equity (ROE) - 5YEAR AVRG. | 8.3 |
| Capital Invested Productivity | 0.75 |
| Return on Capital Invested (ROCI) | 4.4 |
| Return on Capital Invested (ROCI) - 5YEAR AVRG. | 5.7 |
| Assets Productivity | 0.70 |
| Return on Assets (ROA) | 4.0 |
| Return on Assets (ROA) - 5YEAR AVRG. | 4.9 |
| Gross Profit Margin | 50.7 |
| Gross Profit Margin - 5YEAR AVRG. | 54.0 |
| EBITDA Margin - LTM | 31.3 |
| EBIT Margin - LTM | 14.2 |
| Pre-Tax Profit Margin | 11.2 |
| Pre-Tax Profit Margin - 5YEAR AVRG. | 7.1 |
| Effective Tax Rate | 47.4 |
| Effective Tax Rate - 5YEAR AVRG. | -45.8 |
| EFFICIENCY RATIOS |
| Cash Conversion Cycle | 35 |
| Revenue per Employee | 185,897 |
| Net Income per Employee | 10,913 |
| Average Collection Period | 33 |
| Receivables Turnover | 10.5 |
| Day's Inventory Turnover Ratio | 2 |
| Inventory Turnover | 208.8 |
| Inventory/Sales | 0.2 |
| Accounts Payble/Sales | 4.66 |
| Assets/Revenue | 1.43 |
| Net Working Capital Turnover | 9.78 |
| Fixed Assets Turnover | 0.79 |
| Total Assets Turnover | 0.7 |
| Revenue per $ Cash | 379.38 |
| Revenue per $ Plant | 1.06 |
| Revenue per $ Common Equity | 0.93 |
| Revenue per $ Capital Invested | 0.75 |
| Selling, General & Adm/tive (SG&A) as % of Revenue | 21.9 |
| SG&A Expense as % of Revenue - 5YEAR AVRG. | 20.6 |
| Research & Devlopment (R&D) as % of Revenue | 0.0 |
| R&D Expense as % of Revenue - 5YEAR AVRG. | 0.0 |
|
|  





|
| |
 |  |