XPARFRVIA
Market cap1.65bUSD
Dec 23, Last price
8.47EUR
1D
3.29%
1Q
3.04%
Jan 2017
-77.01%
Name
Faurecia SE
Chart & Performance
Profile
Faurecia S.E., together with its subsidiaries, manufactures and sells automotive equipment in France, Germany, other European countries, North America, South America, Asia, and internationally. It operates through Seating, Interiors, Clean Mobility, and Clarion Electronics segments. The Seating segment designs and manufactures vehicle seats, seating frames, covers and foams, and comfort solutions. The Interior segment designs and manufactures instrument panels, cockpits, and door panels and modules, as well as center consoles, and smart surfaces. The Clean Mobility segment designs and manufactures exhaust system solution for passenger and commercial vehicles; fuel cell electric vehicles; and aftertreatment solutions for commercial vehicles, as well as zero-emissions solutions. The Clarion Electronics segment designs and manufactures display technologies, driver assistance systems, and cockpit electronics. The company was incorporated in 1929 and is headquartered in Nanterre, 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 | 27,247,900 7.03% | 25,458,200 63.01% | 15,617,800 6.58% | |||||||
Cost of revenue | 26,002,000 | 24,343,300 | 14,756,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,245,900 | 1,114,900 | 861,700 | |||||||
NOPBT Margin | 4.57% | 4.38% | 5.52% | |||||||
Operating Taxes | 232,400 | 186,300 | 138,800 | |||||||
Tax Rate | 18.65% | 16.71% | 16.11% | |||||||
NOPAT | 1,013,500 | 928,600 | 722,900 | |||||||
Net income | 222,200 -158.20% | (381,800) 384.52% | (78,800) -79.20% | |||||||
Dividends | (134,800) | |||||||||
Dividend yield | 2.12% | |||||||||
Proceeds from repurchase of equity | 2,800 | 1,215,700 | (25,800) | |||||||
BB yield | -0.07% | -49.54% | 0.41% | |||||||
Debt | ||||||||||
Debt current | 1,759,400 | 2,023,400 | 1,216,200 | |||||||
Long-term debt | 10,578,800 | 11,396,200 | 8,195,600 | |||||||
Deferred revenue | 635,400 | 450,300 | ||||||||
Other long-term liabilities | 702,000 | 48,300 | 5,600 | |||||||
Net debt | 7,474,800 | 8,721,700 | 4,265,800 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,614,500 | 2,464,600 | 1,392,000 | |||||||
CAPEX | (1,122,900) | (2,142,800) | (1,199,600) | |||||||
Cash from investing activities | (1,524,100) | (6,250,700) | (1,281,600) | |||||||
Cash from financing activities | (889,000) | 3,119,900 | 1,597,800 | |||||||
FCF | 1,371,900 | (1,557,300) | 695,900 | |||||||
Balance | ||||||||||
Cash | 4,282,700 | 4,218,700 | 4,917,600 | |||||||
Long term investments | 580,700 | 479,200 | 228,400 | |||||||
Excess cash | 3,501,005 | 3,424,990 | 4,365,110 | |||||||
Stockholders' equity | 4,762,900 | 4,851,400 | 3,248,500 | |||||||
Invested Capital | 14,599,295 | 15,044,110 | 8,989,700 | |||||||
ROIC | 6.84% | 7.73% | 8.82% | |||||||
ROCE | 6.76% | 5.91% | 7.02% | |||||||
EV | ||||||||||
Common stock shares outstanding | 197,606 | 173,672 | 152,218 | |||||||
Price | 20.42 44.52% | 14.13 -66.22% | 41.83 -0.19% | |||||||
Market cap | 4,035,105 64.43% | 2,453,988 -61.46% | 6,367,272 0.11% | |||||||
EV | 13,171,905 | 12,907,288 | 11,154,472 | |||||||
EBITDA | 3,113,700 | 3,004,700 | 2,129,100 | |||||||
EV/EBITDA | 4.23 | 4.30 | 5.24 | |||||||
Interest | 383,000 | 65,200 | 243,800 | |||||||
Interest/NOPBT | 30.74% | 5.85% | 28.29% |