XLISEDP
Market cap13bUSD
Dec 20, Last price
3.10EUR
1D
-0.64%
1Q
-21.52%
Jan 2017
7.27%
Name
EDP Energias de Portugal SA
Chart & Performance
Profile
EDP - Energias de Portugal, S.A. engages in the production, transmission, distribution, and commercialization of electricity in Portugal, Spain, France, Poland, Romania, Italy, Belgium, the United Kingdom, Greece, Brazil, North America, and internationally. The company operates through Renewables, Networks, and Client Solutions & Energy Management segments. It primarily generates electricity through hydro, CCGT, coal, wind, solar, nuclear, and cogeneration sources. The company is also involved in the commercialization of natural gas. It has an installed capacity of 25 GW; and serves 8.7 million electricity customers and 0.7 million gas customers. The company also operates 378,155 kilometers of distribution network lines. In addition, it offers engineering, laboratory tests, professional training, and energy services, as well as manages real estate assets. EDP - Energias de Portugal, S.A. was incorporated in 1976 and is headquartered in Lisbon, Portugal.
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 | 16,202,308 -21.54% | 20,650,764 37.83% | 14,982,909 20.36% | |||||||
Cost of revenue | 10,381,851 | 15,633,670 | 11,037,281 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,820,457 | 5,017,094 | 3,945,628 | |||||||
NOPBT Margin | 35.92% | 24.29% | 26.33% | |||||||
Operating Taxes | 507,219 | 398,490 | 261,892 | |||||||
Tax Rate | 8.71% | 7.94% | 6.64% | |||||||
NOPAT | 5,313,238 | 4,618,604 | 3,683,736 | |||||||
Net income | 952,348 -22.02% | 1,221,283 5.47% | 1,157,960 -5.57% | |||||||
Dividends | (791,427) | (749,802) | (749,763) | |||||||
Dividend yield | 4.20% | 4.08% | 3.93% | |||||||
Proceeds from repurchase of equity | (20,862) | (183,012) | ||||||||
BB yield | 0.11% | 1.00% | ||||||||
Debt | ||||||||||
Debt current | 4,086,826 | 4,356,726 | 1,633,092 | |||||||
Long-term debt | 19,854,518 | 19,141,660 | 17,679,833 | |||||||
Deferred revenue | 1,528,952 | 1,598,186 | 1,596,382 | |||||||
Other long-term liabilities | 5,106,320 | 6,960,270 | 6,220,678 | |||||||
Net debt | 14,159,635 | 15,712,902 | 13,692,957 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,185,713 | 3,777,785 | 2,019,909 | |||||||
CAPEX | (5,405,616) | (3,499,996) | (3,351,506) | |||||||
Cash from investing activities | (5,008,709) | (3,231,865) | (2,777,950) | |||||||
Cash from financing activities | 1,272,116 | 1,099,557 | 1,013,306 | |||||||
FCF | 3,546,123 | 1,813,125 | 2,145,552 | |||||||
Balance | ||||||||||
Cash | 3,383,052 | 5,014,940 | 3,244,128 | |||||||
Long term investments | 6,398,657 | 2,770,544 | 2,375,840 | |||||||
Excess cash | 8,971,594 | 6,752,946 | 4,870,823 | |||||||
Stockholders' equity | 10,589,277 | 9,595,841 | 9,277,154 | |||||||
Invested Capital | 36,949,095 | 36,749,610 | 34,604,593 | |||||||
ROIC | 14.42% | 12.95% | 10.90% | |||||||
ROCE | 12.28% | 11.21% | 9.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,128,986 | 3,946,840 | 3,946,531 | |||||||
Price | 4.56 -2.06% | 4.66 -3.60% | 4.83 -6.40% | |||||||
Market cap | 18,828,175 2.46% | 18,376,487 -3.59% | 19,061,744 -1.86% | |||||||
EV | 38,091,974 | 40,564,492 | 38,366,840 | |||||||
EBITDA | 7,903,913 | 7,017,003 | 5,677,383 | |||||||
EV/EBITDA | 4.82 | 5.78 | 6.76 | |||||||
Interest | 1,175,490 | 1,062,574 | 672,263 | |||||||
Interest/NOPBT | 20.20% | 21.18% | 17.04% |