XMADANA
Market cap6.18bUSD
Dec 20, Last price
108.90EUR
1D
0.93%
1Q
-12.88%
Jan 2017
55.73%
Name
Acciona SA
Chart & Performance
Profile
Acciona, S.A., together with its subsidiaries, engages in the energy, infrastructure, and other businesses in Spain and internationally. The company develops, constructs, operates, and maintains wind, solar photovoltaic, solar thermal, hydro, and biomass plants. It also engages in designing, construction, maintenance, and management of infrastructure projects, including bridges, highways, motorways, roads, tunnels, railway, and metros and trams, as well as ports and water channels, airports, freight forwarding, data centers, substations, and transmission lines. In addition, the company offers event planning and management services, as well as designs, constructs, and operates drinking water treatment plants, reverse osmosis desalination plants, wastewater treatment plants, and tertiary treatment plants for water reuse; and constructs, operates, and manages healthcare, universities and campuses, ecosystems restoration, museums and exhibitions, and event planning and management; Further, it provides hotels and holiday resorts, offices, and industrial properties; financial solutions; facility management and airport handling; and museum interior design. It also engages in the fund management, stock broking, real estate, motorbike sharing, and other businesses. Acciona, S.A. was founded in 1916 and is headquartered in Alcobendas, Spain.
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 | 17,967,000 60.49% | 11,195,000 38.14% | 8,104,304 25.21% | |||||||
Cost of revenue | 12,969,000 | 8,056,000 | 5,394,157 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,998,000 | 3,139,000 | 2,710,147 | |||||||
NOPBT Margin | 27.82% | 28.04% | 33.44% | |||||||
Operating Taxes | 198,000 | 254,000 | 170,605 | |||||||
Tax Rate | 3.96% | 8.09% | 6.30% | |||||||
NOPAT | 4,800,000 | 2,885,000 | 2,539,542 | |||||||
Net income | 541,000 -12.03% | 615,000 85.24% | 332,000 -14.22% | |||||||
Dividends | (247,000) | (225,000) | (213,940) | |||||||
Dividend yield | 3.39% | 2.39% | 2.33% | |||||||
Proceeds from repurchase of equity | 1,000 | (1,000) | 4,016,003 | |||||||
BB yield | -0.01% | 0.01% | -43.73% | |||||||
Debt | ||||||||||
Debt current | 2,143,000 | 1,764,000 | 2,014,284 | |||||||
Long-term debt | 9,921,000 | 6,723,000 | 5,419,165 | |||||||
Deferred revenue | 791,000 | 94,000 | 93,252 | |||||||
Other long-term liabilities | 1,253,000 | 1,319,000 | 1,358,824 | |||||||
Net debt | 6,810,000 | 4,187,000 | 3,572,130 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,695,000 | 1,648,000 | 572,982 | |||||||
CAPEX | (2,894,000) | (2,195,000) | (948,380) | |||||||
Cash from investing activities | (3,208,000) | (1,944,000) | (1,086,440) | |||||||
Cash from financing activities | 2,903,000 | 338,000 | 383,632 | |||||||
FCF | 2,354,000 | 1,446,152 | 1,872,197 | |||||||
Balance | ||||||||||
Cash | 3,717,000 | 2,663,000 | 2,530,208 | |||||||
Long term investments | 1,537,000 | 1,637,000 | 1,331,111 | |||||||
Excess cash | 4,355,650 | 3,740,250 | 3,456,104 | |||||||
Stockholders' equity | 6,691,000 | 11,223,000 | 9,982,978 | |||||||
Invested Capital | 15,847,350 | 11,545,750 | 10,393,108 | |||||||
ROIC | 35.05% | 26.30% | 26.45% | |||||||
ROCE | 23.22% | 19.41% | 18.48% | |||||||
EV | ||||||||||
Common stock shares outstanding | 54,724 | 54,685 | 54,628 | |||||||
Price | 133.30 -22.45% | 171.90 2.26% | 168.10 44.04% | |||||||
Market cap | 7,294,701 -22.40% | 9,400,326 2.37% | 9,183,036 44.32% | |||||||
EV | 15,946,701 | 15,006,326 | 14,000,773 | |||||||
EBITDA | 6,092,000 | 3,987,000 | 3,425,564 | |||||||
EV/EBITDA | 2.62 | 3.76 | 4.09 | |||||||
Interest | 511,000 | 257,000 | 234,735 | |||||||
Interest/NOPBT | 10.22% | 8.19% | 8.66% |