XPARENGI
Market cap37bUSD
Dec 20, Last price
14.91EUR
1D
0.61%
1Q
-5.63%
Jan 2017
23.02%
IPO
-46.37%
Name
Engie SA
Chart & Performance
Profile
ENGIE SA engages in the power, natural gas, and energy services businesses. It operates through Renewables, Networks, Energy Solutions, Thermal, Supply, Nuclear, and Others segments. The Renewables segment comprises renewable energy generation activities, including financing, construction, operation, and maintenance of renewable energy facilities using various energy sources, such as hydroelectric, onshore wind, photovoltaic solar, biomass, offshore wind, and geothermal. The Networks segment comprises the electricity and gas infrastructure activities and projects, including the management and development of gas and electricity transportation networks and natural gas distribution networks in and outside of Europe, natural gas underground storage in Europe, and regasification infrastructure in France and Chile. The Energy Solutions encompasses the construction and management of decentralized energy networks to produce low-carbon energy and related services. The Thermal segment encompasses power generation activities using thermal assets; operation of power plants fueled mainly by gas or coal, as well as pump -operated storage plants; and financing, construction, and operation of desalination plants, as well as the development of hydrogen production. The Supply segment engages in the sale of gas and electricity to professional, individual, and residential clients. The Nuclear segment engages in the nuclear power generation activities. The company was formerly known as GDF SUEZ S.A. and changed its name to ENGIE SA in April 2015. The company was founded in 1880 and is headquartered in Courbevoie, 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 | 82,565,000 -12.04% | 93,865,000 62.21% | 57,866,000 30.61% | |||||||
Cost of revenue | 57,134,000 | 87,941,000 | 51,691,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 25,431,000 | 5,924,000 | 6,175,000 | |||||||
NOPBT Margin | 30.80% | 6.31% | 10.67% | |||||||
Operating Taxes | 1,031,000 | (83,000) | 1,695,000 | |||||||
Tax Rate | 4.05% | 27.45% | ||||||||
NOPAT | 24,400,000 | 6,007,000 | 4,480,000 | |||||||
Net income | 2,208,000 1,477.14% | 140,000 -96.18% | 3,661,000 -312.48% | |||||||
Dividends | (4,067,000) | (2,665,000) | (1,859,000) | |||||||
Dividend yield | 10.50% | 8.23% | 5.88% | |||||||
Proceeds from repurchase of equity | 143,000 | (374,000) | 6,822,000 | |||||||
BB yield | -0.37% | 1.15% | -21.57% | |||||||
Debt | ||||||||||
Debt current | 9,498,000 | 12,508,000 | 10,590,000 | |||||||
Long-term debt | 41,067,000 | 31,476,000 | 34,225,000 | |||||||
Deferred revenue | 93,000 | 121,000 | 68,000 | |||||||
Other long-term liabilities | 42,637,000 | 70,298,000 | 51,779,000 | |||||||
Net debt | 16,930,000 | (26,150,000) | (15,068,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 13,117,000 | 7,939,000 | 6,734,000 | |||||||
CAPEX | (7,328,000) | (6,379,000) | (5,990,000) | |||||||
Cash from investing activities | (11,818,000) | (4,271,000) | (10,046,000) | |||||||
Cash from financing activities | (218,000) | (2,351,000) | 4,430,000 | |||||||
FCF | 26,057,000 | 4,424,000 | (5,431,000) | |||||||
Balance | ||||||||||
Cash | 17,351,000 | 16,428,000 | 14,389,000 | |||||||
Long term investments | 16,284,000 | 53,706,000 | 45,494,000 | |||||||
Excess cash | 29,506,750 | 65,440,750 | 56,989,700 | |||||||
Stockholders' equity | 8,592,000 | 10,413,000 | 12,354,000 | |||||||
Invested Capital | 113,887,000 | 120,536,000 | 109,496,000 | |||||||
ROIC | 20.82% | 5.22% | 4.29% | |||||||
ROCE | 19.85% | 4.31% | 4.77% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,433,000 | 2,420,000 | 2,431,000 | |||||||
Price | 15.92 18.91% | 13.39 2.91% | 13.01 3.91% | |||||||
Market cap | 38,733,360 19.55% | 32,398,960 2.44% | 31,627,310 4.56% | |||||||
EV | 61,330,360 | 11,280,960 | 21,545,310 | |||||||
EBITDA | 36,451,000 | 11,117,000 | 11,175,000 | |||||||
EV/EBITDA | 1.68 | 1.01 | 1.93 | |||||||
Interest | 2,478,000 | 1,762,000 | 1,191,000 | |||||||
Interest/NOPBT | 9.74% | 29.74% | 19.29% |