XETRGBF
Market cap1.81bUSD
Dec 23, Last price
46.50EUR
1D
0.43%
1Q
-1.38%
Jan 2017
27.75%
Name
Bilfinger SE
Chart & Performance
Profile
Bilfinger SE provides industrial services to customers in the process industry primarily in Europe, North America, and the Middle East. The company offers engineering, project, maintenance, turnaround, rotating equipment, and inspection services. It also provides new construction and decommissioning of nuclear power plants, treatment of radioactive waste, nuclear fusion services. In addition, the company offers energy efficiency, carbon capture, utilization, and storage; hydrogen, hydropower, wind power services. Further, the company provides design and engineering, plant engineering and assembly operation and optimization, bilfinger connected asset performance, PID graph, and mobile and web application services. It serves customers in chemical and petrochemical, energy and utilities, oil and gas, pharmaceuticals and biopharma, metallurgy, and cement industries. Bilfinger SE was founded in 1880 and is headquartered in Mannheim, 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 | 4,485,600 4.03% | 4,312,000 15.37% | 3,737,400 7.99% | |||||||
Cost of revenue | 4,323,700 | 4,186,900 | 3,937,600 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 161,900 | 125,100 | (200,200) | |||||||
NOPBT Margin | 3.61% | 2.90% | ||||||||
Operating Taxes | (18,300) | 20,400 | (8,100) | |||||||
Tax Rate | 16.31% | |||||||||
NOPAT | 180,200 | 104,700 | (192,100) | |||||||
Net income | 181,500 543.62% | 28,200 -78.22% | 129,500 30.28% | |||||||
Dividends | (48,600) | (193,700) | (78,500) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (300) | (100,000) | (1,900) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 313,800 | 54,600 | 54,300 | |||||||
Long-term debt | 465,100 | 570,000 | 580,000 | |||||||
Deferred revenue | 201,700 | |||||||||
Other long-term liabilities | 481,100 | 256,000 | 329,700 | |||||||
Net debt | 33,900 | 34,500 | (23,900) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 144,800 | 158,000 | 115,000 | |||||||
CAPEX | (58,700) | (51,700) | (61,300) | |||||||
Cash from investing activities | (217,600) | 156,100 | 283,100 | |||||||
Cash from financing activities | 40,700 | (382,800) | (239,000) | |||||||
FCF | 139,100 | 120,800 | (168,400) | |||||||
Balance | ||||||||||
Cash | 728,900 | 615,900 | 861,400 | |||||||
Long term investments | 16,100 | (25,800) | (203,200) | |||||||
Excess cash | 520,720 | 374,500 | 471,330 | |||||||
Stockholders' equity | 422,000 | 417,000 | 529,400 | |||||||
Invested Capital | 1,647,700 | 1,299,700 | 1,512,870 | |||||||
ROIC | 12.23% | 7.45% | ||||||||
ROCE | 7.76% | 7.42% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 37,620 | 39,788 | 40,973 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 261,300 | 223,800 | (100,700) | |||||||
EV/EBITDA | ||||||||||
Interest | 38,000 | 30,200 | 32,000 | |||||||
Interest/NOPBT | 23.47% | 24.14% |