MTAAWBDR
Market cap2.94bUSD
Dec 20, Last price
9.55EUR
1D
-2.05%
1Q
-1.55%
Jan 2017
28.19%
IPO
-24.63%
Name
Webuild SpA
Chart & Performance
Profile
Webuild S.p.A. operates in construction businesses worldwide. The company designs and builds works and infrastructure for the mobility, hydroelectric energy, water, green buildings, and tunnelling sectors. It also undertakes the construction of airports and civil and industrial construction; railways and subways; and highways, roads, and bridges, as well as dams and hydroelectric power plants. The company is headquartered in Milan, Italy. Webuild S.p.A. is a subsidiary of Salini Costruttori 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 | 9,290,118 21.34% | 7,656,006 28.07% | 5,977,821 40.75% | |||||||
Cost of revenue | 6,607,942 | 5,738,054 | 4,656,884 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,682,176 | 1,917,952 | 1,320,937 | |||||||
NOPBT Margin | 28.87% | 25.05% | 22.10% | |||||||
Operating Taxes | 125,090 | 76,290 | 133,629 | |||||||
Tax Rate | 4.66% | 3.98% | 10.12% | |||||||
NOPAT | 2,557,086 | 1,841,662 | 1,187,308 | |||||||
Net income | 124,003 259.41% | 34,502 -112.37% | (278,998) -301.60% | |||||||
Dividends | (55,954) | (54,217) | (49,085) | |||||||
Dividend yield | 3.09% | 3.96% | 2.53% | |||||||
Proceeds from repurchase of equity | 8,222 | (24,572) | ||||||||
BB yield | -0.45% | 1.79% | ||||||||
Debt | ||||||||||
Debt current | 786,665 | 387,646 | 747,755 | |||||||
Long-term debt | 1,970,224 | 2,372,195 | 2,077,271 | |||||||
Deferred revenue | 1,989,670 | 1,993,231 | ||||||||
Other long-term liabilities | 316,151 | (1,724,493) | (1,701,804) | |||||||
Net debt | (970,948) | 41,293 | (304,316) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,892,945 | 26,501 | 1,213,772 | |||||||
CAPEX | (441,307) | (278,126) | (215,089) | |||||||
Cash from investing activities | (452,868) | (242,768) | (205,706) | |||||||
Cash from financing activities | (282,738) | (243,765) | (1,079,210) | |||||||
FCF | 2,335,527 | 1,805,339 | 1,994,532 | |||||||
Balance | ||||||||||
Cash | 3,063,125 | 1,936,864 | 2,376,138 | |||||||
Long term investments | 664,712 | 781,684 | 753,204 | |||||||
Excess cash | 3,263,331 | 2,335,748 | 2,830,451 | |||||||
Stockholders' equity | 1,329,892 | 1,602,225 | 1,502,178 | |||||||
Invested Capital | 3,285,722 | 3,041,802 | 3,032,249 | |||||||
ROIC | 80.82% | 60.64% | 32.82% | |||||||
ROCE | 57.20% | 40.79% | 28.77% | |||||||
EV | ||||||||||
Common stock shares outstanding | 988,351 | 995,909 | 933,106 | |||||||
Price | 1.83 33.09% | 1.38 -33.89% | 2.08 75.97% | |||||||
Market cap | 1,808,682 32.08% | 1,369,375 -29.44% | 1,940,860 83.99% | |||||||
EV | 1,016,153 | 1,767,033 | 1,908,835 | |||||||
EBITDA | 3,031,378 | 2,258,381 | 1,621,188 | |||||||
EV/EBITDA | 0.34 | 0.78 | 1.18 | |||||||
Interest | 208,951 | 176,677 | 166,522 | |||||||
Interest/NOPBT | 7.79% | 9.21% | 12.61% |