XBRUCENER
Market cap1.75bUSD
Dec 20, Last price
8.83EUR
1D
-2.97%
1Q
-4.54%
Jan 2017
1,324.19%
IPO
1,303.82%
Name
Cenergy Holdings SA
Chart & Performance
Profile
Cenergy Holdings SA manufactures and sells aluminum, copper, cable, steel and steel pipes, and other products worldwide. It operates in two segments, Cables and Steel Pipes. The company offers high and extra high voltage submarine and land, high and extra-high power, power distribution, wind farm, industrial, control, signalling and railway signalling, network, data transmission, telecommunication, umbilicals, and optical fiber cables, as well as fiber to the home cables. It also provides turnkey solutions, such as customized application, supervision, technical support, transport and storage, training, spare part, installation, and repair and replacement. In addition, the company offers onshore and offshore pipelines, and casing pipes for transportation of oil, gas, and water networks, as well as hollow structural section products which are primarily used in the construction projects. It serves power grids, interconnections, offshore and onshore wind, solar energy, telecommunications and data transmission, oil and gas, and heavy industries. The company was founded in 1949 and is based in Brussels, Belgium. Cenergy Holdings SA is a subsidiary of Viohalco S.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 | 1,627,724 14.15% | 1,426,008 35.27% | 1,054,203 16.05% | |||||||
Cost of revenue | 1,471,683 | 1,330,886 | 989,147 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 156,041 | 95,122 | 65,056 | |||||||
NOPBT Margin | 9.59% | 6.67% | 6.17% | |||||||
Operating Taxes | 22,399 | 9,536 | 8,434 | |||||||
Tax Rate | 14.35% | 10.03% | 12.96% | |||||||
NOPAT | 133,642 | 85,586 | 56,622 | |||||||
Net income | 72,955 -99.88% | 60,417,000 173.66% | 22,077,000 -11.42% | |||||||
Dividends | (9,508) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 563,601 | 475,974 | 216,915 | |||||||
Long-term debt | 223,253 | 132,851 | 180,317 | |||||||
Deferred revenue | 12,606 | 9,889 | 9,889 | |||||||
Other long-term liabilities | 17,678 | 18,539 | 18,725 | |||||||
Net debt | 561,413 | 386,024 | 222,497 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 208,607 | (97,258) | 112,514 | |||||||
CAPEX | (128,186) | (73,628) | (44,556) | |||||||
Cash from investing activities | (126,558) | (70,874) | (43,715) | |||||||
Cash from financing activities | (65,030) | 205,799 | (20,536) | |||||||
FCF | (130,294) | (138,473) | 99,416 | |||||||
Balance | ||||||||||
Cash | 183,400 | 167,160 | 129,606 | |||||||
Long term investments | 42,041 | 55,641 | 45,129 | |||||||
Excess cash | 144,055 | 151,501 | 122,025 | |||||||
Stockholders' equity | 346,478 | 283,031 | 218,941 | |||||||
Invested Capital | 1,069,565 | 815,061 | 572,527 | |||||||
ROIC | 14.18% | 12.34% | 9.53% | |||||||
ROCE | 12.41% | 9.49% | 8.88% | |||||||
EV | ||||||||||
Common stock shares outstanding | 190,165 | 190,162,681 | 190,162,681 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 186,429 | 123,506 | 91,489 | |||||||
EV/EBITDA | ||||||||||
Interest | 73,467 | 38,332 | 28,106 | |||||||
Interest/NOPBT | 47.08% | 40.30% | 43.20% |