XPARBUR
Market cap567mUSD
Dec 24, Last price
313.00EUR
1D
0.64%
1Q
-9.28%
Jan 2017
-67.05%
Name
Burelle SA
Chart & Performance
Profile
Burelle SA, through its subsidiaries, provides automotive equipment, intelligent body systems, and clean energy systems and modules in France and internationally. The company offers plastic and composite body parts and systems, and fuel and pollution control systems; researches and develops lightweight vehicles, pollution control systems, and support for new engines; and develops, assembles, and provides logistics for automotive front-end modules. It also operates a venture capital company that invests in various companies through a network of family offices, investment funds, and financial institutions; and owns an office building in Levallois, as well as various real estate assets in the Lyon region. The company was founded in 1957 and is headquartered in Lyon, France.
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 | 10,327,849 20.81% | 8,548,681 18.00% | 7,244,594 2.25% | |||||||
Cost of revenue | 9,905,688 | 8,268,492 | 7,011,563 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 422,161 | 280,189 | 233,031 | |||||||
NOPBT Margin | 4.09% | 3.28% | 3.22% | |||||||
Operating Taxes | 55,544 | 47,198 | 53,208 | |||||||
Tax Rate | 13.16% | 16.85% | 22.83% | |||||||
NOPAT | 366,617 | 232,991 | 179,823 | |||||||
Net income | 111,001 -12.02% | 126,172 40.84% | 89,584 -177.30% | |||||||
Dividends | (28,046) | (26,293) | (26,297) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (3) | 136,496 | 37,252 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,301,420 | 873,431 | 515,162 | |||||||
Long-term debt | 1,350,049 | 1,569,964 | 1,398,154 | |||||||
Deferred revenue | 21,048 | 20,944 | 13,322 | |||||||
Other long-term liabilities | 138,074 | 304,627 | 244,618 | |||||||
Net debt | 1,179,415 | 1,052,321 | 278,293 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 712,154 | 444,285 | 548,247 | |||||||
CAPEX | (328,515) | (391,688) | (306,870) | |||||||
Cash from investing activities | (495,564) | (486,657) | (410,961) | |||||||
Cash from financing activities | (145,701) | (283,112) | (71,475) | |||||||
FCF | 438,131 | (100,244) | 221,243 | |||||||
Balance | ||||||||||
Cash | 663,909 | 620,122 | 946,091 | |||||||
Long term investments | 808,145 | 770,952 | 688,932 | |||||||
Excess cash | 955,662 | 963,640 | 1,272,793 | |||||||
Stockholders' equity | 2,322,480 | 2,251,497 | 2,360,679 | |||||||
Invested Capital | 3,917,888 | 3,848,271 | 3,122,128 | |||||||
ROIC | 9.44% | 6.69% | 5.76% | |||||||
ROCE | 8.60% | 5.76% | 5.24% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,753 | 1,753 | 1,753 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 936,907 | 602,752 | 530,414 | |||||||
EV/EBITDA | ||||||||||
Interest | 68,485 | 50,109 | ||||||||
Interest/NOPBT | 24.44% | 21.50% |