XPARSESG
Market cap1.40bUSD
Dec 20, Last price
2.95EUR
1D
-1.01%
1Q
-35.16%
Jan 2017
-85.90%
Name
SES SA
Chart & Performance
Profile
SES S.A. provides satellite and ground infrastructure solutions worldwide. The company offers data connectivity services through its MEO and GEO satellite communication systems for aviation, maritime, cruise, energy, government, and telco and MNO industries. It also provides video services, including direct to home broadcast, occasional use, IP delivery, cable distribution, channel management, over the top (OTT), satellite distribution, hybrid TV platform, online video platform, content aggregation, SES 360, audience measurement and ad insertion, subscriber management, content distribution, production, value added, and real time booking services for broadcasters, platform operators, and sports organizations. The company was formerly known as SES Global S.A. and changed its name to SES S.A. in 2006. SES S.A. was founded in 1985 and is headquartered in Betzdorf, Luxembourg.
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 | 2,030,000 4.42% | 1,944,000 11.09% | 1,750,000 -4.68% | |||||||
Cost of revenue | 646,000 | 351,000 | 319,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,384,000 | 1,593,000 | 1,431,000 | |||||||
NOPBT Margin | 68.18% | 81.94% | 81.77% | |||||||
Operating Taxes | 176,000 | 87,000 | (49,000) | |||||||
Tax Rate | 12.72% | 5.46% | ||||||||
NOPAT | 1,208,000 | 1,506,000 | 1,480,000 | |||||||
Net income | (905,000) 2,485.71% | (35,000) -107.73% | 453,000 -576.84% | |||||||
Dividends | (220,000) | (219,000) | (181,000) | |||||||
Dividend yield | 8.41% | 8.20% | 5.79% | |||||||
Proceeds from repurchase of equity | (21,000) | 4,000 | (118,000) | |||||||
BB yield | 0.80% | -0.15% | 3.77% | |||||||
Debt | ||||||||||
Debt current | 732,000 | 734,000 | 68,000 | |||||||
Long-term debt | 3,505,000 | 3,704,000 | 3,579,000 | |||||||
Deferred revenue | 384,000 | 429,000 | 362,000 | |||||||
Other long-term liabilities | 352,000 | 784,000 | 513,000 | |||||||
Net debt | 1,222,000 | 3,260,000 | 2,451,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,415,000 | 1,476,000 | 1,294,000 | |||||||
CAPEX | (383,000) | (1,354,000) | (280,000) | |||||||
Cash from investing activities | (370,000) | (1,798,000) | (283,000) | |||||||
Cash from financing activities | (1,017,000) | 305,000 | (1,127,000) | |||||||
FCF | 3,397,000 | 286,000 | 1,740,000 | |||||||
Balance | ||||||||||
Cash | 2,907,000 | 1,047,000 | 1,049,000 | |||||||
Long term investments | 108,000 | 131,000 | 147,000 | |||||||
Excess cash | 2,913,500 | 1,080,800 | 1,108,500 | |||||||
Stockholders' equity | 2,116,000 | 2,999,000 | 3,111,000 | |||||||
Invested Capital | 6,576,000 | 10,144,200 | 8,939,500 | |||||||
ROIC | 14.45% | 15.78% | 15.83% | |||||||
ROCE | 15.56% | 13.66% | 13.70% | |||||||
EV | ||||||||||
Common stock shares outstanding | 439,080 | 438,420 | 448,580 | |||||||
Price | 5.96 -2.13% | 6.09 -12.65% | 6.97 -9.64% | |||||||
Market cap | 2,616,917 -1.99% | 2,669,978 -14.63% | 3,127,500 -10.93% | |||||||
EV | 3,895,917 | 5,991,978 | 5,641,500 | |||||||
EBITDA | 2,076,000 | 2,695,000 | 2,825,000 | |||||||
EV/EBITDA | 1.88 | 2.22 | 2.00 | |||||||
Interest | 106,000 | 102,000 | 95,000 | |||||||
Interest/NOPBT | 7.66% | 6.40% | 6.64% |