XETREBK
Market cap17bUSD
Dec 20, Last price
60.80EUR
1D
0.00%
1Q
-9.25%
Jan 2017
208.63%
Name
EnBW Energie Baden Wuerttemberg AG
Chart & Performance
Profile
EnBW Energie Baden-Württemberg AG operates as an integrated energy company in Germany, rest of Europe, and internationally. It operates through three segments: Smart Infrastructure for Customers, System-Critical Infrastructure, and Sustainable Generation Infrastructure. The company sells electricity and gas; provides energy industry services; and provides energy supply and energy solutions. It also transmits and distributes grids for electricity and gas; offers grid-related services; and supplies water, as well as engages in the provision and expansion of quick charging infrastructure and digital solutions for electromobility; and broadband activities in the telecommunications sector. In addition, the company generates power from renewable energy sources consisting of solar, wind, hydropower, biomass, coal, and geothermal energy power plants. Further, it operates and dismantles nuclear power plants; stores gas; provides system services and waste management/environmental services; and engages in the project development, project planning, construction, and economic operation of power plants based on renewable energies. Additionally, the company is also involved in the electricity and gas trading, gas midstream, and district heating businesses; and direct distribution of renewable energy power plants. It supplies energy solutions and energy industry services to approximately 5.5 million customers. It primarily operates under the EnBW, Yello, GVS, Erdgas Südwest, ODR, ZEAG, NaturEnergie, Praská energetika, Stadtwerke Düsseldorf, VNG, and goldgas brands. The company serves retail customers, small commercial enterprises, the housing industry and agriculture industries, and industrial customers, as well as redistributors, municipal utilities, local authorities, and public entities. EnBW Energie Baden-Württemberg AG was founded in 1997 and is based in Karlsruhe, Germany.
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 | 44,430,700 -20.66% | 56,002,600 74.20% | 32,147,900 63.23% | |||||||
Cost of revenue | 36,847,200 | 51,873,500 | 26,517,600 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,583,500 | 4,129,100 | 5,630,300 | |||||||
NOPBT Margin | 17.07% | 7.37% | 17.51% | |||||||
Operating Taxes | 1,008,200 | 551,500 | 72,100 | |||||||
Tax Rate | 13.29% | 13.36% | 1.28% | |||||||
NOPAT | 6,575,300 | 3,577,600 | 5,558,200 | |||||||
Net income | 1,537,600 -11.53% | 1,738,000 378.52% | 363,200 -55.03% | |||||||
Dividends | (417,100) | (399,400) | (547,200) | |||||||
Dividend yield | 1.94% | 1.69% | 2.66% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,620,600 | 1,100,600 | 2,126,200 | |||||||
Long-term debt | 15,545,000 | 12,377,800 | 10,110,900 | |||||||
Deferred revenue | 1,196,600 | 1,206,600 | 1,108,800 | |||||||
Other long-term liabilities | 14,121,900 | 14,434,500 | 17,177,400 | |||||||
Net debt | 844,400 | 1,321,000 | (745,200) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 899,700 | 1,804,800 | 7,597,800 | |||||||
CAPEX | (4,403,800) | (2,770,700) | (2,361,900) | |||||||
Cash from investing activities | (5,797,000) | (2,734,900) | (2,859,100) | |||||||
Cash from financing activities | 4,419,300 | 734,600 | 600,100 | |||||||
FCF | 3,235,300 | 1,236,700 | 5,742,600 | |||||||
Balance | ||||||||||
Cash | 8,546,600 | 6,156,600 | 6,576,200 | |||||||
Long term investments | 7,774,600 | 6,000,800 | 6,406,100 | |||||||
Excess cash | 14,099,665 | 9,357,270 | 11,374,905 | |||||||
Stockholders' equity | 15,284,200 | 12,199,200 | 10,302,100 | |||||||
Invested Capital | 33,251,035 | 30,907,130 | 27,256,600 | |||||||
ROIC | 20.50% | 12.30% | 20.31% | |||||||
ROCE | 15.74% | 10.02% | 14.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 270,855 | 270,855 | 270,855 | |||||||
Price | 79.20 -8.97% | 87.00 14.47% | 76.00 35.71% | |||||||
Market cap | 21,451,716 -8.97% | 23,564,385 14.47% | 20,584,980 35.71% | |||||||
EV | 28,840,416 | 28,691,685 | 26,062,680 | |||||||
EBITDA | 9,980,500 | 6,461,100 | 8,275,000 | |||||||
EV/EBITDA | 2.89 | 4.44 | 3.15 | |||||||
Interest | 846,100 | 406,400 | 331,800 | |||||||
Interest/NOPBT | 11.16% | 9.84% | 5.89% |