XPARBOL
Market cap17bUSD
Dec 20, Last price
5.76EUR
1D
0.17%
1Q
-4.48%
Jan 2017
71.94%
Name
Bollore SE
Chart & Performance
Profile
Bolloré SE engages in the transportation and logistics, communications, and electricity storage solutions businesses in Asia, Africa, the Americas, the Asia-Pacific, and internationally. It operates through Transportation and Logistics, Oil Logistics, Communications, and Electricity Storage and Systems segments. The company offers freight forwarding, railroad, and port services; and distributes and warehouses oil products. It also provides advertising, and communication consulting services; owns and publishes Cnews, a French daily newspaper; provides ticketing and venue services; acts as a pay-TV operator; and operates Mac-Mahon cinema theaters. Further, it develops batteries based on Lithium Metal Polymer technology for use in electric buses, as well as in stationary applications; energy storage solutions; and plastic films for capacitors, and shrink-wrap packaging films, as well as offers Bluebus electric buses. Additionally, the company designs, products, and markets solutions for passenger air and rail transport networks; integrates identification, tracking, and mobility solutions for logistics contractors, industry, and transport; develops terminals, electric charging points, and identification and geolocalization systems; operates shuttles; offers Bluecar electric vehicles and digital transformation solutions; provides equipment to control pedestrian and vehicles; and develops, deploys, and operates point-to-point car sharing solutions. The company was founded in 1822 and is based in Puteaux, France. Bolloré SE is a subsidiary of Financière de l'Odet SE.
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 | 13,679,500 -33.84% | 20,676,800 24.26% | 16,640,200 -0.28% | |||||||
Cost of revenue | 9,518,400 | 19,971,200 | 16,315,200 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,161,100 | 705,600 | 325,000 | |||||||
NOPBT Margin | 30.42% | 3.41% | 1.95% | |||||||
Operating Taxes | 198,000 | 191,500 | 272,000 | |||||||
Tax Rate | 4.76% | 27.14% | 83.69% | |||||||
NOPAT | 3,963,100 | 514,100 | 53,000 | |||||||
Net income | 268,500 2,818.48% | 9,200 -99.85% | 6,062,000 1,324.34% | |||||||
Dividends | (170,100) | (176,000) | (175,900) | |||||||
Dividend yield | 1.04% | 1.15% | 1.22% | |||||||
Proceeds from repurchase of equity | (211,600) | (190,100) | ||||||||
BB yield | 1.38% | 1.32% | ||||||||
Debt | ||||||||||
Debt current | 4,754,300 | 1,745,800 | 2,606,200 | |||||||
Long-term debt | 5,781,800 | 6,044,600 | 7,411,600 | |||||||
Deferred revenue | 796,600 | 1,306,400 | ||||||||
Other long-term liabilities | 3,868,500 | 1,248,800 | 1,434,600 | |||||||
Net debt | (19,632,700) | (24,691,900) | (20,328,600) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,096,400 | 1,627,200 | 1,303,300 | |||||||
CAPEX | (280,300) | (485,600) | (560,000) | |||||||
Cash from investing activities | (603,000) | 4,169,500 | (1,797,900) | |||||||
Cash from financing activities | (2,781,700) | (2,338,600) | 2,213,000 | |||||||
FCF | 3,371,700 | 1,545,900 | (666,400) | |||||||
Balance | ||||||||||
Cash | 5,971,800 | 8,042,700 | 5,279,300 | |||||||
Long term investments | 24,197,000 | 24,439,600 | 25,067,100 | |||||||
Excess cash | 29,484,825 | 31,448,460 | 29,514,390 | |||||||
Stockholders' equity | 35,737,000 | 35,299,100 | 33,138,900 | |||||||
Invested Capital | 18,789,675 | 14,026,740 | 16,146,110 | |||||||
ROIC | 24.15% | 3.41% | 0.24% | |||||||
ROCE | 8.37% | 1.51% | 0.69% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,882,397 | 2,937,022 | 2,936,188 | |||||||
Price | 5.66 8.43% | 5.22 6.10% | 4.92 45.56% | |||||||
Market cap | 16,314,368 6.41% | 15,331,254 6.13% | 14,446,045 45.68% | |||||||
EV | 10,011,968 | 3,937,454 | 9,056,545 | |||||||
EBITDA | 4,732,500 | 1,579,200 | 1,263,500 | |||||||
EV/EBITDA | 2.12 | 2.49 | 7.17 | |||||||
Interest | 309,000 | 285,700 | 254,100 | |||||||
Interest/NOPBT | 7.43% | 40.49% | 78.18% |