XPARNRO
Market cap1.12bUSD
Dec 23, Last price
44.20EUR
1D
1.38%
1Q
2.31%
Jan 2017
97.67%
Name
Neurones SA
Chart & Performance
Profile
Neurones S.A., an information technology (IT) services company, provides infrastructure, application, and consulting services in France and internationally. Its infrastructure services include infrastructure management, clouds, user support, DevOps, cybersecurity, IT service management, information system governance, and automation. The company also provides application services in the areas of SAP integration and outsourcing; mobility, data, IoT, digital, agile, UX/UI, and DevOps; IT consulting for finance, big data, AI and blockchain; content management, business process management, paperless process; and IT training and working with change management. In addition, it offers consulting services, including management and digital transformation, and digital marketing consulting; digital transformation services in the areas of agile/scrum, DevOps, CI/CD, cloud, infrastructure as code, cyber security, analytics, big data, mobility, digital workplace, connected devices, innovations, client experience, UX/UI, and digital marketing, as well as internal process digitization, ECM/BPM, RPA, dematerialization, AI, predictive maintenance, machine learning, and blockchain; and managed services/outsourcing services. The company serves banking/insurance, services/consumer goods, energy/utilities/healthcare, technologies/media/telecoms, industry/public works and civil engineering, and public sector markets. Neurones S.A. was founded in 1984 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 | 741,175 11.39% | 665,379 14.74% | 579,879 10.56% | |||||||
Cost of revenue | 394,419 | 583,744 | 513,540 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 346,756 | 81,635 | 66,339 | |||||||
NOPBT Margin | 46.78% | 12.27% | 11.44% | |||||||
Operating Taxes | 22,183 | 19,818 | 17,524 | |||||||
Tax Rate | 6.40% | 24.28% | 26.42% | |||||||
NOPAT | 324,573 | 61,817 | 48,815 | |||||||
Net income | 49,410 11.68% | 44,243 17.34% | 37,706 21.95% | |||||||
Dividends | (26,647) | (24,224) | (48,423) | |||||||
Dividend yield | 2.51% | 2.54% | 5.26% | |||||||
Proceeds from repurchase of equity | 57 | (6,933) | (6,323) | |||||||
BB yield | -0.01% | 0.73% | 0.69% | |||||||
Debt | ||||||||||
Debt current | 13,056 | 8,164 | 7,498 | |||||||
Long-term debt | 67,563 | 27,936 | 27,825 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 6,495 | 33,954 | 30,140 | |||||||
Net debt | (217,139) | (245,480) | (238,132) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 72,075 | 54,938 | 64,684 | |||||||
CAPEX | (17,982) | (10,605) | (6,579) | |||||||
Cash from investing activities | (21,568) | (12,256) | (10,620) | |||||||
Cash from financing activities | (27,060) | (36,044) | (55,611) | |||||||
FCF | 199,110 | 44,439 | 55,443 | |||||||
Balance | ||||||||||
Cash | 297,758 | 272,058 | 265,174 | |||||||
Long term investments | 9,522 | 8,281 | ||||||||
Excess cash | 260,699 | 248,311 | 244,461 | |||||||
Stockholders' equity | 376,972 | 344,858 | 321,777 | |||||||
Invested Capital | 197,685 | 161,999 | 140,697 | |||||||
ROIC | 180.48% | 40.84% | 34.22% | |||||||
ROCE | 75.65% | 19.90% | 17.22% | |||||||
EV | ||||||||||
Common stock shares outstanding | 24,313 | 24,290 | 24,247 | |||||||
Price | 43.75 11.46% | 39.25 3.29% | 38.00 62.39% | |||||||
Market cap | 1,063,704 11.57% | 953,380 3.47% | 921,402 62.18% | |||||||
EV | 900,083 | 752,898 | 724,630 | |||||||
EBITDA | 363,513 | 97,041 | 81,144 | |||||||
EV/EBITDA | 2.48 | 7.76 | 8.93 | |||||||
Interest | 1,434 | 1,724 | 966 | |||||||
Interest/NOPBT | 0.41% | 2.11% | 1.46% |