XPARDEC
Market cap3.32bUSD
Dec 20, Last price
14.88EUR
1D
-0.27%
1Q
-23.34%
Jan 2017
-46.72%
Name
JCDecaux SE
Chart & Performance
Profile
JCDecaux SA engages in the outdoor advertising activities worldwide. It operates through three segments: Street Furniture, Transport, and Billboard. The Street Furniture segment is involved in advertising in shopping malls; renting of street furniture; selling and renting of equipment; and the provision of cleaning, maintenance, and other activities. The Transport segment provides advertising services in public transport systems, such as airports, metros, buses, tramways, and trains. The Billboard segment is involved in advertising on private property, including traditional large format or back-light billboards; and the provision of neon-light billboards and advertising wraps. The company was founded in 1964 and is based in Neuilly-sur-Seine, France. JCDecaux SA is a subsidiary of JCDecaux Holding SAS.
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 | 3,295,900 7.22% | 3,074,000 21.86% | 2,522,500 20.13% | |||||||
Cost of revenue | 2,097,000 | 2,868,900 | 2,482,700 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,198,900 | 205,100 | 39,800 | |||||||
NOPBT Margin | 36.38% | 6.67% | 1.58% | |||||||
Operating Taxes | 32,600 | (22,300) | (13,600) | |||||||
Tax Rate | 2.72% | |||||||||
NOPAT | 1,166,300 | 227,400 | 53,400 | |||||||
Net income | 209,200 58.36% | 132,100 -1,011.03% | (14,500) -97.60% | |||||||
Dividends | (12,800) | (17,800) | (9,900) | |||||||
Dividend yield | 0.33% | 0.47% | 0.21% | |||||||
Proceeds from repurchase of equity | 5,400 | 1,200 | (800) | |||||||
BB yield | -0.14% | -0.03% | 0.02% | |||||||
Debt | ||||||||||
Debt current | 1,476,600 | 1,959,500 | 1,339,100 | |||||||
Long-term debt | 6,644,200 | 4,474,000 | 4,870,200 | |||||||
Deferred revenue | 2,454,700 | 2,647,000 | ||||||||
Other long-term liabilities | 366,600 | 462,900 | 383,700 | |||||||
Net debt | 5,922,800 | 3,938,000 | 4,086,900 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,101,300 | 1,099,600 | 1,001,800 | |||||||
CAPEX | (372,800) | (351,200) | (169,000) | |||||||
Cash from investing activities | (338,300) | (423,200) | (172,700) | |||||||
Cash from financing activities | (1,050,800) | (274,500) | (931,800) | |||||||
FCF | 1,700,300 | 391,800 | 562,500 | |||||||
Balance | ||||||||||
Cash | 1,692,700 | 1,966,300 | 1,539,800 | |||||||
Long term investments | 505,300 | 529,200 | 582,600 | |||||||
Excess cash | 2,033,205 | 2,341,800 | 1,996,275 | |||||||
Stockholders' equity | 1,435,100 | 1,193,000 | 1,037,900 | |||||||
Invested Capital | 6,442,200 | 7,479,200 | 7,176,900 | |||||||
ROIC | 16.76% | 3.10% | 0.71% | |||||||
ROCE | 15.15% | 2.34% | 0.48% | |||||||
EV | ||||||||||
Common stock shares outstanding | 213,912 | 212,733 | 212,834 | |||||||
Price | 18.20 2.71% | 17.72 -19.45% | 22.00 18.09% | |||||||
Market cap | 3,893,206 3.28% | 3,769,636 -19.49% | 4,682,343 18.14% | |||||||
EV | 9,911,906 | 7,743,836 | 8,792,643 | |||||||
EBITDA | 2,088,300 | 1,276,500 | 1,126,700 | |||||||
EV/EBITDA | 4.75 | 6.07 | 7.80 | |||||||
Interest | 195,800 | 140,100 | 125,700 | |||||||
Interest/NOPBT | 16.33% | 68.31% | 315.83% |