OTCMARCAY
Market cap5.49bUSD
Dec 20, Last price
58.95USD
1D
-5.00%
Jan 2017
337.31%
Name
Arcadis NV
Chart & Performance
Profile
Arcadis NV operates as a design and consultancy firm for natural and built assets worldwide. The company operates through four segments: Europe & Middle East, The Americas, Asia Pacific, and CallisonRTKL. It offers architectural based design consultancy services; and asset management services, such as asset management strategy and planning, asset management decision making and operational optimization, life cycle planning and asset management systems, asset information/condition assessment, risk and review, organization and people, and asset management/O&M. The company also provides business advisory services, including asset strategy and performance, business transformation and resiliency, investment and finance, operations and maintenance, and technology and information; cost and commercial management services; and design and engineering solutions for highways, railways, bridges, tunnels, power utilities, water utilities, ports and waterways, geotechnics, architecture, and structures, as well as building mechanical, electrical, and plumbing. In addition, it offers digital environmental health safety and sustainability, environmental restoration, and project management solutions. Further, the company provides mobility solutions for connected highways, intelligent rail and transit, integrated airports, and new mobility; places solutions; resilience solutions, including climate adaption, energy transition, enviro socio permitting, environmental restoration, sustainable advisory, sustainable operations, and water optimization; and water supply and treatment, distribution, resource management, and industrial water and wastewater services. It serves industrial manufacturing, technology, property and investment, contractors, and energy and resources sectors. The company was formerly known as Heidemij NV and changed its name to Arcadis N.V. in October 1997. Arcadis NV was founded in 1888 and is headquartered in Amsterdam, the Netherlands.
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 | 5,003,322 24.18% | 4,028,935 19.25% | 3,378,486 2.28% | |||||||
Cost of revenue | 4,242,625 | 1,098,095 | 879,674 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 760,697 | 2,930,840 | 2,498,812 | |||||||
NOPBT Margin | 15.20% | 72.74% | 73.96% | |||||||
Operating Taxes | 63,078 | 60,702 | 51,681 | |||||||
Tax Rate | 8.29% | 2.07% | 2.07% | |||||||
NOPAT | 697,619 | 2,870,138 | 2,447,131 | |||||||
Net income | 159,982 21.64% | 131,520 -21.66% | 167,883 789.40% | |||||||
Dividends | (66,244) | (116,270) | (31,406) | |||||||
Dividend yield | 1.51% | 3.54% | 0.83% | |||||||
Proceeds from repurchase of equity | 528 | 1,251 | (71,177) | |||||||
BB yield | -0.01% | -0.04% | 1.87% | |||||||
Debt | ||||||||||
Debt current | 80,726 | 143,202 | 138,653 | |||||||
Long-term debt | 1,363,170 | 1,445,645 | 635,035 | |||||||
Deferred revenue | 202,521 | 87,962 | ||||||||
Other long-term liabilities | 295,912 | 78,446 | (1,000) | |||||||
Net debt | 1,138,342 | 1,309,562 | 404,228 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 308,722 | 284,024 | 329,462 | |||||||
CAPEX | (40,571) | (40,138) | (34,783) | |||||||
Cash from investing activities | (36,559) | (834,975) | (33,587) | |||||||
Cash from financing activities | (244,625) | 456,375 | (410,820) | |||||||
FCF | 670,387 | 2,746,264 | 2,514,190 | |||||||
Balance | ||||||||||
Cash | 289,878 | 243,154 | 320,603 | |||||||
Long term investments | 15,676 | 36,131 | 48,857 | |||||||
Excess cash | 55,388 | 77,838 | 200,536 | |||||||
Stockholders' equity | 688,771 | 712,149 | 700,147 | |||||||
Invested Capital | 2,261,823 | 2,161,084 | 1,319,530 | |||||||
ROIC | 31.55% | 164.92% | 183.09% | |||||||
ROCE | 32.10% | 129.16% | 159.68% | |||||||
EV | ||||||||||
Common stock shares outstanding | 89,837 | 89,432 | 89,776 | |||||||
Price | 48.84 33.08% | 36.70 -13.32% | 42.34 56.58% | |||||||
Market cap | 4,387,630 33.68% | 3,282,146 -13.65% | 3,801,136 55.80% | |||||||
EV | 5,523,634 | 4,634,960 | 4,255,183 | |||||||
EBITDA | 934,470 | 3,051,739 | 2,610,844 | |||||||
EV/EBITDA | 5.91 | 1.52 | 1.63 | |||||||
Interest | 85,750 | 28,304 | 22,035 | |||||||
Interest/NOPBT | 11.27% | 0.97% | 0.88% |