XLONBBY
Market cap5.55bUSD
Dec 23, Last price
448.40GBP
1D
0.54%
1Q
3.51%
Jan 2017
66.75%
Name
Balfour Beatty PLC
Chart & Performance
Profile
Balfour Beatty plc finances, designs, develops, builds, and maintains infrastructure in the United Kingdom, the United States, and internationally. It operates through three segments: Construction Services, Support Services, and Infrastructure Investments. The Construction Services segment provides civil engineering, building, ground engineering, mechanical and electrical, refurbishment, fit-out, and rail engineering services. The Support Services segment designs, upgrades, manages, and maintains water, gas, and electricity networks, as well as rail and highways. The Infrastructure Investments segment is involved in the acquisition, operation, and disposal of infrastructure assets, such as roads, hospitals, student accommodation, military housing, offshore transmission networks, waste and biomass, and other concessions. This segment also develops and finances public and private infrastructure projects. The company serves government departments and agencies, regulated utilities, and private sector organizations. Balfour Beatty plc was founded in 1909 and is based in London, the United Kingdom.
Valuation
Title GBP 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 | 7,993,000 4.77% | 7,629,000 5.93% | 7,202,000 -1.59% | |||||||
Cost of revenue | 7,581,000 | 7,208,000 | 6,867,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 412,000 | 421,000 | 335,000 | |||||||
NOPBT Margin | 5.15% | 5.52% | 4.65% | |||||||
Operating Taxes | 50,000 | (106,000) | (52,000) | |||||||
Tax Rate | 12.14% | |||||||||
NOPAT | 362,000 | 527,000 | 387,000 | |||||||
Net income | 197,000 -31.60% | 288,000 105.71% | 140,000 366.67% | |||||||
Dividends | (58,000) | (58,000) | (29,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (169,000) | (228,000) | (204,000) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 163,000 | 252,000 | 83,000 | |||||||
Long-term debt | 959,000 | 486,000 | 532,000 | |||||||
Deferred revenue | 2,000 | 2,000 | 9,000 | |||||||
Other long-term liabilities | 360,000 | 461,000 | 500,000 | |||||||
Net debt | (733,000) | (1,246,000) | (1,264,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 285,000 | 300,000 | 397,000 | |||||||
CAPEX | (138,000) | (32,000) | (37,000) | |||||||
Cash from investing activities | 33,000 | (19,000) | 38,000 | |||||||
Cash from financing activities | (158,000) | (156,000) | (232,000) | |||||||
FCF | 317,000 | 426,000 | 364,000 | |||||||
Balance | ||||||||||
Cash | 1,414,000 | 1,179,000 | 1,033,000 | |||||||
Long term investments | 441,000 | 805,000 | 846,000 | |||||||
Excess cash | 1,455,350 | 1,602,550 | 1,518,900 | |||||||
Stockholders' equity | 1,032,000 | 1,207,000 | 1,200,000 | |||||||
Invested Capital | 1,517,000 | 1,286,000 | 1,201,000 | |||||||
ROIC | 25.83% | 42.38% | 31.54% | |||||||
ROCE | 15.21% | 15.92% | 13.31% | |||||||
EV | ||||||||||
Common stock shares outstanding | 566,000 | 620,000 | 664,000 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 526,000 | 532,000 | 444,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 39,000 | 36,000 | 35,000 | |||||||
Interest/NOPBT | 9.47% | 8.55% | 10.45% |