XPARGET
Market cap8.66bUSD
Dec 20, Last price
15.33EUR
1D
0.72%
1Q
-4.78%
Jan 2017
69.69%
IPO
144.03%
Name
Getlink SE
Chart & Performance
Profile
Getlink SE engages in the design, finance, construction, and operation of fixed link infrastructure and transport system. The company operates through three segments: Eurotunnel, Europorte, and ElecLink. The Eurotunnel segment operates three tunnels of a length of approximately 50 kilometres each under the English Channel, as well as two terminals at Folkestone in the United Kingdom and the Coquelles in France. It also provides passenger shuttle services for the transport of trucks, cars, motor homes, caravans, coaches, and motorcycles. In addition, this segment manages high-speed passenger trains and rail freights, as well as fixed equipment and related installations. The Europorte segment offers a range of integrated rail freight services, including national and international haulage, local services for secondary lines, individual junction management, infrastructure maintenance, and wagon loading and unloading services. The ElecLink segment engages in the construction and operation of a 1 gigawatt electricity interconnector between the United Kingdom and France. Getlink SE also engages in third-party retail, telecommunication cable, training activity, and property businesses, as well as the sale of travel insurance products. The company was formerly known as Groupe Eurotunnel S.E. and changed its name to Getlink SE in April 2018. Getlink SE was founded in 1986 and is headquartered 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 | 1,829,000 13.87% | 1,606,166 107.42% | 774,352 -5.09% | |||||||
Cost of revenue | 1,094,000 | 851,740 | 607,864 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 735,000 | 754,426 | 166,488 | |||||||
NOPBT Margin | 40.19% | 46.97% | 21.50% | |||||||
Operating Taxes | 88,000 | 15,413 | (7,691) | |||||||
Tax Rate | 11.97% | 2.04% | ||||||||
NOPAT | 647,000 | 739,013 | 174,179 | |||||||
Net income | 326,000 29.37% | 252,000 -209.96% | (229,176) 103.34% | |||||||
Dividends | (271,000) | (54,057) | (26,953) | |||||||
Dividend yield | 3.02% | 0.67% | 0.34% | |||||||
Proceeds from repurchase of equity | (17,197) | 98,024 | ||||||||
BB yield | 0.21% | -1.25% | ||||||||
Debt | ||||||||||
Debt current | 104,000 | 89,489 | 80,795 | |||||||
Long-term debt | 5,370,000 | 5,210,927 | 5,216,919 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 698,000 | 551,674 | 1,278,452 | |||||||
Net debt | 3,826,000 | 3,691,250 | 4,180,900 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,036,000 | 937,019 | 165,533 | |||||||
CAPEX | (144,000) | (187,779) | (133,516) | |||||||
Cash from investing activities | (147,000) | (188,596) | (134,772) | |||||||
Cash from financing activities | (533,000) | (256,859) | 41,585 | |||||||
FCF | 672,150 | 773,565 | 197,840 | |||||||
Balance | ||||||||||
Cash | 1,562,000 | 1,196,181 | 718,112 | |||||||
Long term investments | 86,000 | 412,985 | 398,702 | |||||||
Excess cash | 1,556,550 | 1,528,858 | 1,078,096 | |||||||
Stockholders' equity | 812,000 | 719,874 | (392,592) | |||||||
Invested Capital | 7,754,000 | 7,445,356 | 8,179,736 | |||||||
ROIC | 8.51% | 9.46% | 2.14% | |||||||
ROCE | 8.58% | 9.24% | 2.14% | |||||||
EV | ||||||||||
Common stock shares outstanding | 541,931 | 540,909 | 538,829 | |||||||
Price | 16.57 10.65% | 14.98 2.85% | 14.56 2.68% | |||||||
Market cap | 8,979,792 10.86% | 8,100,106 3.25% | 7,845,351 2.95% | |||||||
EV | 12,805,792 | 11,791,356 | 12,026,251 | |||||||
EBITDA | 979,000 | 981,168 | 355,954 | |||||||
EV/EBITDA | 13.08 | 12.02 | 33.79 | |||||||
Interest | 320,000 | 208,959 | 196,128 | |||||||
Interest/NOPBT | 43.54% | 27.70% | 117.80% |