MTAAERG
Market cap3.00bUSD
Dec 20, Last price
19.63EUR
1D
1.29%
1Q
-17.45%
Jan 2017
92.45%
Name
ERG SpA
Chart & Performance
Profile
ERG S.p.A., through its subsidiaries, produces energy through renewable sources in Italy, France, Germany, Poland, Bulgaria, and Romania. The company generates electricity through wind, solar, hydroelectric, and thermoelectric power plants, as well as natural gas cogeneration plants. As of December 31, 2021, it had wind farms installed capacity of 2,198 MW; solar plants installed capacity of 220 MW; hydroelectric plants installed capacity of 527 MW; and thermoelectric plants installed capacity of 480 MW. The company was founded in 1938 and is headquartered in Genoa, Italy. ERG S.p.A. is a subsidiary of San Quirico S.p.A.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 740,940 3.80% | 713,840 -31.24% | 1,038,182 6.62% | |||||||
Cost of revenue | 218,362 | 446,453 | 693,915 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 522,578 | 267,387 | 344,267 | |||||||
NOPBT Margin | 70.53% | 37.46% | 33.16% | |||||||
Operating Taxes | 74,063 | 97,569 | 30,296 | |||||||
Tax Rate | 14.17% | 36.49% | 8.80% | |||||||
NOPAT | 448,515 | 169,818 | 313,971 | |||||||
Net income | 178,668 -52.85% | 378,939 362.67% | 81,902 -24.08% | |||||||
Dividends | (149,538) | (139,050) | (113,633) | |||||||
Dividend yield | 3.47% | 3.21% | 2.68% | |||||||
Proceeds from repurchase of equity | (61,362) | |||||||||
BB yield | 1.42% | |||||||||
Debt | ||||||||||
Debt current | 170,332 | 383,560 | 1,348,969 | |||||||
Long-term debt | 2,343,013 | 1,900,243 | 2,315,696 | |||||||
Deferred revenue | 14,499 | 791 | 1,482 | |||||||
Other long-term liabilities | 382,676 | 477,968 | 230,645 | |||||||
Net debt | 1,767,333 | 1,812,840 | 2,791,216 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 882,524 | 429,780 | 30,594 | |||||||
CAPEX | (305,774) | (347,483) | (272,746) | |||||||
Cash from investing activities | (316,544) | 758,836 | (727,268) | |||||||
Cash from financing activities | (491,223) | (1,666,155) | 901,460 | |||||||
FCF | 336,856 | 1,203,664 | (902,625) | |||||||
Balance | ||||||||||
Cash | 709,264 | 392,811 | 1,438,788 | |||||||
Long term investments | 36,748 | 78,152 | (565,339) | |||||||
Excess cash | 708,965 | 435,271 | 821,540 | |||||||
Stockholders' equity | 2,128,658 | 1,985,516 | 1,247,750 | |||||||
Invested Capital | 4,036,864 | 4,178,707 | 4,487,627 | |||||||
ROIC | 10.92% | 3.92% | 7.84% | |||||||
ROCE | 10.58% | 5.44% | 6.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 149,292 | 149,538 | 149,314 | |||||||
Price | 28.86 -0.35% | 28.96 1.83% | 28.44 21.54% | |||||||
Market cap | 4,308,570 -0.51% | 4,330,618 1.98% | 4,246,476 21.90% | |||||||
EV | 6,082,567 | 6,152,790 | 7,047,331 | |||||||
EBITDA | 747,437 | 502,817 | 629,356 | |||||||
EV/EBITDA | 8.14 | 12.24 | 11.20 | |||||||
Interest | 49,103 | 43,148 | 37,518 | |||||||
Interest/NOPBT | 9.40% | 16.14% | 10.90% |