XPAREN
Market cap11bUSD
Dec 20, Last price
28.19EUR
1D
-0.04%
1Q
-11.93%
Jan 2017
-17.20%
Name
Bouygues SA
Chart & Performance
Profile
Bouygues SA, together with its subsidiaries, operates in the construction, telecom, and media sectors in France and internationally. The company designs, builds, renovates, operates, and deconstructs building, infrastructure, and industrial projects; develops urban planning, residential, and commercial projects; constructs and maintains roads and motorways, airport runways, ports, industrial logistics and commercial hubs, urban roads and amenities, external works, reserved-lane public transport facilities, leisure facilities, and environmental amenities, as well as undertakes civil engineering activities; produces and recycles construction materials; and distributes bitumen. It also engages in the construction, renewal, and maintenance of rail networks; fitting of road safety and signaling equipment; and laying and maintenance of pipes and pipelines. In addition, the company produces TF1, TMC, TFX, TF1, and LCI complementary TV channels; operates TV Breizh, Histoire, Ushuaïa, and Serieclub channels; produces, broadcasts, and distributes content; produces cinemas; operates la seine musicale entertainment and concert venue; and licenses, publishes, and boards games, as well as musical and events. Further, it offers telecom services; mobile and fixed Internet services; and Bbox Miami, an Android box for TV. Bouygues SA was founded in 1952 and is based in Paris, 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 | 56,056,000 26.47% | 44,322,000 17.91% | 37,589,000 8.14% | |||||||
Cost of revenue | 26,084,000 | 29,946,000 | 25,395,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 29,972,000 | 14,376,000 | 12,194,000 | |||||||
NOPBT Margin | 53.47% | 32.44% | 32.44% | |||||||
Operating Taxes | 547,000 | 424,000 | 432,000 | |||||||
Tax Rate | 1.83% | 2.95% | 3.54% | |||||||
NOPAT | 29,425,000 | 13,952,000 | 11,762,000 | |||||||
Net income | 1,040,000 6.89% | 973,000 -13.51% | 1,125,000 61.64% | |||||||
Dividends | (671,000) | (680,000) | (647,000) | |||||||
Dividend yield | 5.23% | 6.36% | 5.38% | |||||||
Proceeds from repurchase of equity | (183,000) | (5,745,000) | (34,000) | |||||||
BB yield | 1.43% | 53.74% | 0.28% | |||||||
Debt | ||||||||||
Debt current | 1,747,000 | 2,277,000 | 2,037,000 | |||||||
Long-term debt | 16,115,000 | 16,298,000 | 9,113,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,396,000 | 2,250,000 | 2,093,000 | |||||||
Net debt | 9,611,000 | 10,569,000 | 3,275,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,376,000 | 2,978,000 | 3,576,000 | |||||||
CAPEX | (2,664,000) | (2,730,000) | (2,536,000) | |||||||
Cash from investing activities | (2,327,000) | (8,631,000) | (1,243,000) | |||||||
Cash from financing activities | (3,402,000) | 4,853,000 | (284,000) | |||||||
FCF | 28,884,000 | 12,082,000 | 11,127,000 | |||||||
Balance | ||||||||||
Cash | 5,548,000 | 5,736,000 | 6,501,000 | |||||||
Long term investments | 2,703,000 | 2,270,000 | 1,374,000 | |||||||
Excess cash | 5,448,200 | 5,789,900 | 5,995,550 | |||||||
Stockholders' equity | 17,995,000 | 6,157,000 | 5,222,000 | |||||||
Invested Capital | 25,904,800 | 26,013,100 | 18,779,000 | |||||||
ROIC | 113.35% | 62.30% | 65.27% | |||||||
ROCE | 93.27% | 44.15% | 50.09% | |||||||
EV | ||||||||||
Common stock shares outstanding | 375,945 | 381,240 | 381,941 | |||||||
Price | 34.12 21.68% | 28.04 -10.96% | 31.49 -6.42% | |||||||
Market cap | 12,827,252 19.99% | 10,689,971 -11.12% | 12,027,331 -6.05% | |||||||
EV | 24,142,252 | 22,978,971 | 16,947,331 | |||||||
EBITDA | 32,877,000 | 17,061,000 | 14,527,000 | |||||||
EV/EBITDA | 0.73 | 1.35 | 1.17 | |||||||
Interest | 474,000 | 291,000 | 228,000 | |||||||
Interest/NOPBT | 1.58% | 2.02% | 1.87% |