XMADOHLA
Market cap290mUSD
Dec 20, Last price
0.32EUR
1D
-0.87%
1Q
13.55%
Jan 2017
-90.28%
Name
Obrascon Huarte Lain SA
Chart & Performance
Profile
Obrascón Huarte Lain, S.A. engages in the construction and concessions development businesses in the United States, Canada, Mexico, Chile, Peru, Colombia, Spain, Central and Eastern Europe, and internationally. It operates through Construction, Industrial, and Services segments. The company provides civil engineering works and building construction services for public and private-sector customers; and designs, constructs, maintains, and operates industrial plants and systems, including oil and gas, renewable energy, mining and cement, solids engineering, and fire-fighting systems. It also offers property and infrastructure maintenance services for homes and offices, urban green areas, road networks, and social and health services, as well as develops real estate projects, and develops and operates mixed use hotels. The company was formerly known as Sociedad General de Obras y Construcciones Obrascón, S.A. Obrascón Huarte Lain, S.A. was incorporated in 1911 and is headquartered 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 | 3,131,514 -3.93% | 3,259,672 17.31% | 2,778,604 -1.84% | |||||||
Cost of revenue | 1,750,249 | 2,001,367 | 1,751,345 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,381,265 | 1,258,305 | 1,027,259 | |||||||
NOPBT Margin | 44.11% | 38.60% | 36.97% | |||||||
Operating Taxes | 38,167 | 32,658 | 36,243 | |||||||
Tax Rate | 2.76% | 2.60% | 3.53% | |||||||
NOPAT | 1,343,098 | 1,225,647 | 991,016 | |||||||
Net income | 5,523 -105.70% | (96,840) -1,728.93% | 5,945 -103.93% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (3) | (179) | 71,426 | |||||||
BB yield | 0.00% | 0.07% | -15.10% | |||||||
Debt | ||||||||||
Debt current | 198,398 | 54,718 | 51,455 | |||||||
Long-term debt | 530,049 | 542,153 | 553,814 | |||||||
Deferred revenue | 30,821 | 40 | 261 | |||||||
Other long-term liabilities | 162,587 | 103,651 | 87,388 | |||||||
Net debt | (71,438) | (68,742) | (114,826) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 199,602 | 11,468 | (633) | |||||||
CAPEX | (38,619) | (38,149) | (29,645) | |||||||
Cash from investing activities | (33,211) | 123,266 | 85,623 | |||||||
Cash from financing activities | (43,111) | (185,499) | (63,871) | |||||||
FCF | 1,285,553 | 1,186,581 | 912,814 | |||||||
Balance | ||||||||||
Cash | 611,294 | 504,346 | 545,082 | |||||||
Long term investments | 188,591 | 161,267 | 175,013 | |||||||
Excess cash | 643,309 | 502,629 | 581,165 | |||||||
Stockholders' equity | (745,512) | 49,797 | 149,799 | |||||||
Invested Capital | 2,099,958 | 1,073,049 | 1,064,502 | |||||||
ROIC | 84.66% | 114.68% | 85.19% | |||||||
ROCE | 97.90% | 105.74% | 79.66% | |||||||
EV | ||||||||||
Common stock shares outstanding | 590,424 | 590,472 | 463,607 | |||||||
Price | 0.45 0.27% | 0.45 -56.04% | 1.02 86.08% | |||||||
Market cap | 265,455 0.26% | 264,767 -44.01% | 472,879 168.01% | |||||||
EV | 197,205 | 1,112,050 | 1,205,255 | |||||||
EBITDA | 1,461,427 | 1,340,872 | 1,104,708 | |||||||
EV/EBITDA | 0.13 | 0.83 | 1.09 | |||||||
Interest | 84,170 | 73,752 | 66,730 | |||||||
Interest/NOPBT | 6.09% | 5.86% | 6.50% |