XMADFER
Market cap30bUSD
Dec 20, Last price
39.84EUR
1D
-0.65%
1Q
4.95%
Jan 2017
134.35%
Name
Ferrovial SA
Chart & Performance
Profile
Ferrovial, S.A., together with its subsidiaries, operates as an infrastructure and mobility operator in the United States, Poland, Spain, the United Kingdom, Canada, and internationally. The company engages in the design and construction of various public and private works; and development, finance, and operation of toll roads. Its construction activities include highways, tunnels, railways, bridges and viaducts, airports, intelligent toll systems, port and airport infrastructures, buildings, energy restoration, aqueducts, water treatment plants, desalination plants, digesters, thermal drying plants, chimneys and silos, caissons, storage tanks, solar power towers, oil facilities, and other construction. The company is also involved in the operation and maintenance services of urban and industrial waste water treatment plants, and water treatment and desalination plants. In addition, it develops, manufactures, and markets asphalt and bitumen products; develops, finances, and operates airports; provides integrated solutions for the development and management of electrical transmission networks; provides mobility services, including ZITY, an electric carsharing service application; undertakes engineering works; and sells hydraulic equipment. The company was founded in 1952 and is based in Madrid, 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 | 8,514,000 12.75% | 7,551,000 11.40% | 6,778,000 6.89% | |||||||
Cost of revenue | 1,614,000 | 1,646,000 | 1,400,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,900,000 | 5,905,000 | 5,378,000 | |||||||
NOPBT Margin | 81.04% | 78.20% | 79.34% | |||||||
Operating Taxes | 42,000 | 30,000 | (10,000) | |||||||
Tax Rate | 0.61% | 0.51% | ||||||||
NOPAT | 6,858,000 | 5,875,000 | 5,388,000 | |||||||
Net income | 460,000 148.65% | 185,000 -84.56% | 1,198,000 -436.52% | |||||||
Dividends | (136,000) | (132,000) | (31,000) | |||||||
Dividend yield | 0.57% | 0.75% | 0.15% | |||||||
Proceeds from repurchase of equity | (114,000) | (446,000) | (525,000) | |||||||
BB yield | 0.47% | 2.52% | 2.60% | |||||||
Debt | ||||||||||
Debt current | 1,001,000 | 941,000 | 1,126,000 | |||||||
Long-term debt | 10,765,000 | 11,080,000 | 9,779,000 | |||||||
Deferred revenue | 1,334,000 | 1,410,000 | 1,402,000 | |||||||
Other long-term liabilities | 362,000 | 1,322,000 | 788,000 | |||||||
Net debt | 3,406,000 | 3,631,000 | 3,599,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,263,000 | 1,002,000 | 810,000 | |||||||
CAPEX | (405,000) | (95,000) | (124,000) | |||||||
Cash from investing activities | (531,000) | (732,000) | 457,000 | |||||||
Cash from financing activities | (1,305,000) | (316,000) | (2,221,000) | |||||||
FCF | 6,730,000 | 5,715,000 | 5,256,000 | |||||||
Balance | ||||||||||
Cash | 4,758,000 | 5,092,000 | 5,479,000 | |||||||
Long term investments | 3,602,000 | 3,298,000 | 1,827,000 | |||||||
Excess cash | 7,934,300 | 8,012,450 | 6,967,100 | |||||||
Stockholders' equity | 1,641,000 | 6,650,000 | 6,537,000 | |||||||
Invested Capital | 18,817,000 | 14,070,000 | 12,169,000 | |||||||
ROIC | 41.71% | 44.78% | 45.71% | |||||||
ROCE | 32.03% | 27.28% | 27.76% | |||||||
EV | ||||||||||
Common stock shares outstanding | 728,255 | 723,477 | 731,772 | |||||||
Price | 33.02 34.94% | 24.47 -11.21% | 27.56 21.95% | |||||||
Market cap | 24,046,980 35.83% | 17,703,482 -12.22% | 20,167,636 21.86% | |||||||
EV | 29,565,980 | 23,815,482 | 26,869,636 | |||||||
EBITDA | 7,301,000 | 6,204,000 | 5,638,000 | |||||||
EV/EBITDA | 4.05 | 3.84 | 4.77 | |||||||
Interest | 467,000 | 358,000 | 276,000 | |||||||
Interest/NOPBT | 6.77% | 6.06% | 5.13% |