Campine

CAMB · BR · Industrials / Waste Management

164.00EUR-4.50 (-2.67%)

Price History

Full chart

Market Stats

Previous Close168.50

Open178.50

Day Range153.00 – 178.50

52-Week Range163.97 – 276.51

Volume2.22K

Market Cap273.75M

P/E (TTM)5.34

Forward P/E18.28

EPS34.18

Dividend Yield5.35%

Beta0.49

50-Day Avg195.11

200-Day Avg208.58

About

Campine NV provides raw material solutions in Belgium and internationally. The company operates in two segments, Specialty Chemicals and Circular Metals. It offers flame-retardant solutions, such as flame-retardant additives for plastics and textiles and halogen-free flame retardant masterbatches; antimony trioxide and wetted antimony trioxide powders; soluble pillow bags; and antimony trioxide dispersions. The company also provides pure antimony trioxide as a PET catalyst; extra-pure raw materials for pigments; and recycled polypropylene. In addition, it collects and processes lead-acid batteries; recovers, treats, and refines lead to produce refined lead ingots; and recycles various non-ferrous metals from industrial waste and by-products from manufacturing processes. The company was formerly known as Compagnie Métallurgique de la Campine SA and changed its name to Campine NV in 1992. The company was founded in 1912 and is headquartered in Beerse, Belgium. Campine NV operates as a subsidiary of F.W. Hempel Metallurgical Gmbh.

Company Details

SectorIndustrials
IndustryWaste Management
CEOMr. Willem De Vos
Employees307
HeadquartersNijverheidsstraat 2, Beerse, Belgium, 2340, Belgium
Websitehttps://www.campine.com

Leadership

Mr. Willem De VosCEO, Compliance Officer, Chief Operating Decision Maker & Director
Mr. Jan KeuppensChief Financial Officer
Véronique De RidderHuman Resources Group Director
Ms. Hilde GoovaertsSustainability Director
Nicolas De BackerManaging Director France & Group Supply Chain Director
Ms. Karin LeysenCompany Secretary

Financials

Income Statement

Currency: EUR	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: EUR	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	57.47M	59.56M	55.60M	57.34M	68.43M	73.76M	100.45M	127.40M	99.82M	80.78M	137.66M	181.72M	149.93M	137.47M	150.20M	164.05M	170.85M	216.50M	210.26M	192.53M	166.95M	226.32M	317.43M	321.97M	365.20M	766.04M
Growth (%)	-	+3.65%	-6.65%	+3.13%	+19.34%	+7.78%	+36.19%	+26.83%	-21.65%	-19.08%	+70.42%	+32.00%	-17.50%	-8.31%	+9.26%	+9.23%	+4.15%	+26.72%	-2.88%	-8.43%	-13.29%	+35.56%	+40.26%	+1.43%	+13.43%	+109.76%
Cost of Revenue	-	-	-	-	43.37M	50.36M	71.15M	91.46M	80.64M	62.56M	107.70M	151.92M	130.72M	117.54M	126.05M	138.59M	138.36M	179.53M	176.02M	158.35M	136.44M	174.51M	262.26M	255.14M	318.19M	671.69M
Gross Profit	-	-	-	-	25.06M	23.39M	29.30M	35.94M	19.18M	18.22M	29.97M	29.80M	19.20M	19.92M	24.15M	25.46M	32.49M	36.97M	34.24M	34.18M	30.51M	51.81M	55.17M	66.83M	47.00M	94.35M
Gross Margin	-	-	-	-	36.62%	31.72%	29.17%	28.21%	19.21%	22.55%	21.77%	16.40%	12.81%	14.49%	16.08%	15.52%	19.02%	17.07%	16.28%	17.75%	18.28%	22.89%	17.38%	20.76%	12.87%	12.32%
Operating Expense	-	-	-	-	19.93M	18.31M	20.60M	22.79M	21.03M	17.52M	21.44M	24.59M	20.71M	21.63M	22.72M	22.99M	30.86M	24.34M	26.11M	28.03M	26.89M	32.71M	34.88M	48.19M	17.50M	26.82M
Operating Income	1.91M	-	1.78M	2.26M	5.13M	5.08M	8.70M	13.16M	-1.85M	696.00K	8.52M	5.21M	-1.51M	-1.70M	1.42M	2.48M	1.63M	12.62M	8.13M	6.16M	3.63M	19.10M	20.30M	18.64M	29.50M	67.53M
Operating Margin	3.33%	-	3.20%	3.93%	7.50%	6.89%	8.66%	10.33%	-1.85%	0.86%	6.19%	2.87%	-1.01%	-1.24%	0.95%	1.51%	0.95%	5.83%	3.86%	3.20%	2.17%	8.44%	6.39%	5.79%	8.08%	8.82%
EBITDA	-	-	-	-	6.94M	7.05M	9.44M	13.97M	5.18M	3.88M	11.73M	9.99M	833.00K	2.88M	5.32M	4.89M	1.96M	14.51M	11.60M	13.51M	7.65M	22.70M	26.08M	27.30M	42.42M	78.24M
EBITDA Margin	-	-	-	-	10.14%	9.56%	9.39%	10.96%	5.19%	4.80%	8.52%	5.50%	0.56%	2.09%	3.54%	2.98%	1.15%	6.70%	5.51%	7.02%	4.58%	10.03%	8.22%	8.48%	11.61%	10.21%
Net Income	1.58M	-	1.40M	1.24M	2.99M	3.10M	4.52M	6.39M	1.06M	-1.12M	5.75M	4.05M	-2.47M	-1.14M	905.00K	955.00K	-3.81M	7.01M	5.83M	8.02M	2.78M	13.51M	15.80M	13.65M	22.26M	56.62M
Net Income Margin	2.75%	-	2.53%	2.17%	4.37%	4.20%	4.50%	5.02%	1.06%	-1.39%	4.18%	2.23%	-1.64%	-0.83%	0.60%	0.58%	-2.23%	3.24%	2.77%	4.16%	1.67%	5.97%	4.98%	4.24%	6.10%	7.39%
R&D	-	-	-	-	-	-	105.00K	196.00K	310.00K	295.00K	313.00K	446.00K	-	-	-	-	-	235.00K	376.00K	223.00K	116.00K	422.00K	186.00K	198.00K	181.00K	221.00K
R&D as % of Total Revenue	-	-	-	-	-	-	0.10%	0.15%	0.31%	0.37%	0.23%	0.25%	-	-	-	-	-	0.11%	0.18%	0.12%	0.07%	0.19%	0.06%	0.06%	0.05%	0.03%
Interest Expense	0	0	0	0	214.00K	275.00K	524.00K	978.00K	655.00K	444.00K	1.46M	1.09M	963.00K	872.00K	699.00K	707.00K	544.00K	934.00K	684.00K	590.00K	684.00K	346.00K	1.05M	1.82M	2.72M	1.71M
Interest Expense % of Total Revenue	0.00%	0.00%	0.00%	0.00%	0.31%	0.37%	0.52%	0.77%	0.66%	0.55%	1.06%	0.60%	0.64%	0.63%	0.47%	0.43%	0.32%	0.43%	0.33%	0.31%	0.41%	0.15%	0.33%	0.57%	0.75%	0.22%

Balance Sheet

Currency: EUR	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: EUR	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	34.02M	29.44M	33.54M	28.28M	36.03M	39.48M	55.55M	70.29M	44.85M	45.67M	71.89M	80.83M	71.66M	54.66M	58.10M	54.25M	67.48M	72.17M	61.57M	57.74M	64.13M	92.58M	127.59M	125.75M	156.80M	243.99M
Total Liabilities	21.39M	18.35M	21.48M	16.12M	18.97M	22.67M	36.20M	46.59M	23.13M	25.88M	46.34M	53.53M	48.75M	32.98M	35.50M	30.77M	48.30M	47.59M	32.04M	22.25M	28.62M	44.60M	68.04M	56.60M	70.08M	107.69M
Total Equity	12.64M	11.10M	12.06M	12.16M	17.06M	16.82M	19.35M	23.71M	21.72M	19.80M	25.55M	27.30M	22.91M	21.67M	22.60M	23.48M	19.19M	24.58M	29.53M	35.49M	35.51M	47.97M	59.55M	69.14M	86.72M	136.30M
Cash	1.21M	1.37M	840.00K	1.46M	1.78M	1.30M	1.18M	907.00K	6.71M	1.40M	1.57M	1.05M	2.70M	1.20M	676.00K	80.00K	244.00K	148.00K	121.00K	2.69M	190.00K	153.00K	2.91M	3.74M	3.13M	17.61M
Total Debt	-	-	-	-	4.08M	6.56M	15.19M	18.54M	7.72M	6.29M	18.27M	29.04M	33.20M	17.53M	19.98M	12.08M	19.43M	18.97M	9.21M	4.60M	10.27M	12.32M	27.59M	19.01M	19.17M	15.40M
Net Debt	-	-	-	-	2.30M	5.26M	14.01M	17.63M	1.01M	4.89M	16.69M	27.99M	30.51M	16.33M	19.30M	12.00M	19.18M	18.82M	9.09M	1.92M	10.08M	12.17M	24.68M	15.27M	16.04M	-2.22M

Cash Flow

Currency: EUR	2000-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: EUR	2000-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	-	-	-	4.35M	1.85M	-1.78M	2.81K	22.51M	-1.89M	-8.00M	-4.55M	2.52M	16.21M	-1.84M	9.94M	-4.38M	5.09M	16.46M	14.85M	3.35M	6.63M	1.80M	20.55M	29.57M	40.65M
Investing Cash Flow	-	-	-	-889.00K	-1.49M	-4.72M	4.34K	-2.61M	-1.16M	-3.81M	-4.45M	-3.12M	-2.03M	-1.13M	-2.64M	-2.52M	-3.23M	-5.83M	-5.57M	-8.60M	-7.50M	-9.86M	-7.36M	-25.75M	-14.32M
Financing Cash Flow	-	-	-	-3.14M	-848.00K	6.38M	1.25K	-14.09M	-2.26M	11.99M	8.47M	2.24M	-15.67M	2.45M	-7.90M	7.06M	-1.96M	-10.66M	-6.72M	2.76M	831.00K	10.81M	-12.36M	-4.43M	-11.84M
Capital Expenditure	0	0	0	922.00K	1.53M	4.59M	4.35K	2.64M	1.21M	3.81M	4.45M	3.66M	2.04M	1.13M	2.64M	2.52M	3.23M	5.83M	5.57M	8.60M	8.38M	7.32M	7.36M	12.20M	11.34M
Free Cash Flow	-	-	-	3.43M	321.00K	-6.37M	-1.54K	19.87M	-3.10M	-11.81M	-9.00M	-1.13M	14.18M	-2.97M	7.30M	-6.90M	1.86M	10.63M	9.28M	-5.25M	-1.74M	-5.52M	13.19M	17.38M	29.31M
Dividends Paid	-	-	-	1.24M	3.34M	2.04M	2.04K	3.05M	800.00K	-	2.30M	1.93M	285.00K	285.00K	285.00K	285.00K	1.50M	895.00K	1.94M	2.71M	1.06M	4.29M	3.84M	4.59M	6.86M
FCF to OCF	-	-	-	78.81%	17.35%	357.52%	-54.67%	88.27%	163.90%	147.61%	197.93%	-44.95%	87.44%	161.28%	73.47%	157.42%	36.54%	64.58%	62.49%	-156.79%	-26.27%	-305.82%	64.20%	58.76%	72.10%
Dividend Paid to FCF	-	-	-	36.16%	1040.50%	-32.02%	-132.64%	15.34%	-25.80%	-	-25.56%	-169.75%	2.01%	-9.58%	3.90%	-4.13%	80.65%	8.42%	20.85%	-51.70%	-61.10%	-77.76%	29.11%	26.42%	23.39%

Earnings

Report Date	Apr 11, 2016	Aug 29, 2016	Apr 12, 2017	Sep 29, 2017	Apr 27, 2018	Sep 27, 2018	Mar 26, 2019	Sep 27, 2019	Mar 20, 2020	Sep 24, 2020	Mar 23, 2021	Sep 2, 2021	Feb 28, 2022	Aug 29, 2022	Mar 13, 2023	Apr 24, 2025	Aug 22, 2025
EPS Estimate	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
EPS Actual	-0.83	0.90	-3.44	3.32	1.35	3.11	0.77	1.56	1.20	0.07	1.86	4.40	9.01	5.39	10.54	7.43	24.19
Surprise	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Timing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Pre-market

Key Statistics & Ratios

Market Cap273.75M

Enterprise Value265.73M

Trailing P/E5.34

Forward P/E18.28

PEG Ratio2.38

Price / Sales0.40

Price / Book1.82

EPS34.18

Book Value101.49

Revenue (TTM)680.31M

Gross Profit (TTM)147.95M

EBITDA68.57M

Profit Margin7.54%

Operating Margin13.31%

Return on Equity38.21%

Return on Assets14.57%

Shares Outstanding1.50M

Shares Float422.10K

Beta0.49

Dividend Yield5.35%

Dividend Rate10.00

Payout Ratio29.26%

Dividends

20261×

7.00Jun 10, 2026

20251×

3.15Jun 11, 2025

20241×

2.10Jun 12, 2024

20231×

1.75Jun 7, 2023

20221×

1.96Jun 8, 2022

20211×

0.46Jun 9, 2021

20201×

1.23Jun 10, 2020

20191×

0.88Jun 12, 2019

20181×

0.39May 30, 2018

20171×

0.70Nov 3, 2017

20161×

0.11May 27, 2016

20121×

0.94May 28, 2012

20111×

1.13May 26, 2011

20091×

0.38May 26, 2009

20081×

1.50May 30, 2008

20071×

1.00May 31, 2007

20061×

1.00May 31, 2006

20051×

1.65May 31, 2005

20041×

0.60May 31, 2004

20031×

0.25Jun 2, 2003

20001×

0.48May 31, 2000

19981×

0.35May 29, 1998

19971×

0.25May 30, 1997

19961×

0.47May 20, 1996

Stock Splits

Jul 18, 200510:1