XBRUGBLB
Market cap8.64bUSD
Dec 20, Last price
64.55EUR
1D
0.31%
1Q
-5.90%
Jan 2017
-19.03%
Name
Groep Brussel Lambert NV
Chart & Performance
Profile
Groupe Bruxelles Lambert SA invests in a portfolio of industrial and services companies operating in various sectors. The company operates through five segments: Holding, Imerys, Sapiens/Webhelp, Canyon/GfG Capital, and Sienna Investment Managers. It operates in Belgium, other European countries, North America, and internationally. The company was incorporated in 1902 and is based in Brussels, Belgium.
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 | 6,749,500 -21.20% | 8,565,600 18.74% | 7,213,800 14.64% | |||||||
Cost of revenue | 2,250,700 | 4,521,200 | 3,908,500 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,498,800 | 4,044,400 | 3,305,300 | |||||||
NOPBT Margin | 66.65% | 47.22% | 45.82% | |||||||
Operating Taxes | 112,200 | 123,400 | 89,000 | |||||||
Tax Rate | 2.49% | 3.05% | 2.69% | |||||||
NOPAT | 4,386,600 | 3,921,000 | 3,216,300 | |||||||
Net income | 1,723,200 -437.88% | (510,000) -217.30% | 434,800 11.20% | |||||||
Dividends | (380,100) | (400,700) | (380,400) | |||||||
Dividend yield | 3.69% | 3.66% | 2.48% | |||||||
Proceeds from repurchase of equity | (816,200) | |||||||||
BB yield | 7.93% | |||||||||
Debt | ||||||||||
Debt current | 1,173,700 | 1,589,200 | 997,800 | |||||||
Long-term debt | 7,860,600 | 11,056,700 | 8,089,400 | |||||||
Deferred revenue | 1,261,800 | |||||||||
Other long-term liabilities | 1,628,600 | 1,292,700 | 70,600 | |||||||
Net debt | (6,999,500) | (2,926,700) | (11,173,800) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,122,100 | 805,400 | 1,041,200 | |||||||
CAPEX | (656,500) | (635,300) | (453,600) | |||||||
Cash from investing activities | (1,006,200) | (255,200) | (1,542,900) | |||||||
Cash from financing activities | (820,000) | 51,200 | 539,400 | |||||||
FCF | 5,288,200 | 2,596,400 | 2,901,000 | |||||||
Balance | ||||||||||
Cash | 2,630,200 | 2,676,300 | 3,432,400 | |||||||
Long term investments | 13,403,600 | 12,896,300 | 16,828,600 | |||||||
Excess cash | 15,696,325 | 15,144,320 | 19,900,310 | |||||||
Stockholders' equity | 14,498,300 | 14,001,800 | 18,607,600 | |||||||
Invested Capital | 12,490,900 | 15,513,100 | 12,800,400 | |||||||
ROIC | 31.33% | 27.70% | 27.52% | |||||||
ROCE | 16.52% | 13.40% | 10.37% | |||||||
EV | ||||||||||
Common stock shares outstanding | 144,563 | 146,717 | 156,465 | |||||||
Price | 71.22 -4.51% | 74.58 -24.02% | 98.16 18.95% | |||||||
Market cap | 10,295,803 -5.91% | 10,942,166 -28.76% | 15,358,620 20.53% | |||||||
EV | 5,274,303 | 10,115,466 | 6,041,620 | |||||||
EBITDA | 5,191,900 | 4,720,900 | 3,872,700 | |||||||
EV/EBITDA | 1.02 | 2.14 | 1.56 | |||||||
Interest | 228,400 | 231,200 | 152,000 | |||||||
Interest/NOPBT | 5.08% | 5.72% | 4.60% |