OTCMVEOEY
Market cap20bUSD
Dec 23, Last price
13.94USD
1D
-0.07%
1Q
-16.53%
Jan 2017
64.44%
Name
Veolia Environnement SA
Chart & Performance
Profile
Veolia Environnement S.A. designs and provides water, waste, and energy management solutions worldwide. The company is involved in the resource management, production, and delivery of drinking water and industrial process water; collection, treatment, and recycling of wastewater; and design and construction of treatment and network infrastructure. It also provides waste collection, waste material recovery, waste-to-energy, organic waste material recovery, hazardous waste treatment, dismantling and remediation, urban cleaning, and industrial maintenance and cleaning services. In addition, the company engages in the operation and maintenance of heating and cooling networks; development of energy services to reduce the energy consumption and CO2 emissions of buildings; optimization of industrial utilities; and energy use related to processes and industrial buildings, as well as produces electricity from biomass. It offers drinking water to 95 million people. The company was formerly known as Vivendi Environnement and changed its name to Veolia Environnement S.A. in 2003. Veolia Environnement S.A. was founded in 1853 and is based in Aubervilliers, France.
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 | 45,351,000 5.75% | 42,885,300 50.43% | 28,508,100 9.60% | |||||||
Cost of revenue | 42,311,000 | 40,040,800 | 26,864,300 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,040,000 | 2,844,500 | 1,643,800 | |||||||
NOPBT Margin | 6.70% | 6.63% | 5.77% | |||||||
Operating Taxes | 511,000 | 419,800 | 345,800 | |||||||
Tax Rate | 16.81% | 14.76% | 21.04% | |||||||
NOPAT | 2,529,000 | 2,424,700 | 1,298,000 | |||||||
Net income | 937,000 -12.93% | 1,076,200 93.94% | 554,900 142.95% | |||||||
Dividends | (1,261,000) | (687,800) | (397,000) | |||||||
Dividend yield | 6.04% | 4.01% | 1.99% | |||||||
Proceeds from repurchase of equity | 269,000 | 221,400 | 3,042,000 | |||||||
BB yield | -1.29% | -1.29% | -15.26% | |||||||
Debt | ||||||||||
Debt current | 8,041,000 | 2,184,100 | 1,962,000 | |||||||
Long-term debt | 20,315,000 | 21,844,800 | 12,712,100 | |||||||
Deferred revenue | 3,630,000 | 2,702,600 | ||||||||
Other long-term liabilities | 10,590,000 | (2,640,100) | 1,588,400 | |||||||
Net debt | 16,076,000 | 9,852,400 | (2,423,700) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,005,000 | 4,148,200 | 3,147,200 | |||||||
CAPEX | (3,140,000) | (2,783,600) | (1,728,800) | |||||||
Cash from investing activities | (2,124,000) | 4,523,500 | (850,600) | |||||||
Cash from financing activities | (2,511,000) | (10,170,000) | 2,294,600 | |||||||
FCF | 2,108,100 | (5,877,100) | (780,900) | |||||||
Balance | ||||||||||
Cash | 10,786,000 | 10,863,200 | 11,958,200 | |||||||
Long term investments | 1,494,000 | 3,313,300 | 5,139,600 | |||||||
Excess cash | 10,012,450 | 12,032,235 | 15,672,395 | |||||||
Stockholders' equity | 5,446,000 | 2,102,500 | 999,800 | |||||||
Invested Capital | 42,572,000 | 39,501,100 | 27,731,900 | |||||||
ROIC | 6.16% | 7.21% | 4.94% | |||||||
ROCE | 6.01% | 6.43% | 5.49% | |||||||
EV | ||||||||||
Common stock shares outstanding | 731,000 | 714,300 | 618,000 | |||||||
Price | 28.56 19.00% | 24.00 -25.60% | 32.26 61.22% | |||||||
Market cap | 20,877,360 21.78% | 17,143,200 -14.01% | 19,936,680 65.66% | |||||||
EV | 39,344,360 | 33,457,000 | 22,085,680 | |||||||
EBITDA | 6,161,000 | 6,037,900 | 3,764,800 | |||||||
EV/EBITDA | 6.39 | 5.54 | 5.87 | |||||||
Interest | 874,000 | 692,700 | 414,800 | |||||||
Interest/NOPBT | 28.75% | 24.35% | 25.23% |