XPARVLTSA
Market cap953mUSD
Dec 23, Last price
7.02EUR
1D
4.15%
1Q
-13.33%
Jan 2017
-13.06%
IPO
-81.11%
Name
Voltalia
Chart & Performance
Profile
Voltalia SA engages in the production of electricity from renewable energy sources. It operates through two segments, Energy Sales and Services. The company develops, constructs, operates, and maintains wind, solar, hydro, and biomass power plants. It also develops and sells projects, and procures equipment for solar power plants, as well as provides maintenance service. As of December 31, 2021, the company operated solar power plant with an installed capacity of 98 MW. It operates in Africa, the Middle East, Asia, other Europe, Brazil, and Latin America. The company was incorporated in 2005 and is headquartered in Paris, France. Voltalia SA is a subsidiary of Voltalia Investissement SA.
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 | 495,179 5.58% | 469,027 30.77% | 358,668 53.63% | |||||||
Cost of revenue | 70,858 | 372,432 | 279,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 424,321 | 96,595 | 78,768 | |||||||
NOPBT Margin | 85.69% | 20.59% | 21.96% | |||||||
Operating Taxes | 35,824 | 18,132 | 17,366 | |||||||
Tax Rate | 8.44% | 18.77% | 22.05% | |||||||
NOPAT | 388,497 | 78,463 | 61,402 | |||||||
Net income | 29,632 -513.05% | (7,174) 442.25% | (1,323) -116.70% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 15,000 | 484,865 | ||||||||
BB yield | -1.02% | -29.15% | ||||||||
Debt | ||||||||||
Debt current | 279,649 | 254,883 | 152,331 | |||||||
Long-term debt | 1,655,305 | 1,025,212 | 882,632 | |||||||
Deferred revenue | 44,445 | 49,384 | ||||||||
Other long-term liabilities | 116,222 | 35,292 | 24,820 | |||||||
Net debt | 1,511,489 | 885,727 | 724,148 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 115,503 | (13,925) | 100,209 | |||||||
CAPEX | (576,524) | (543,418) | (406,302) | |||||||
Cash from investing activities | (682,105) | (536,393) | (300,563) | |||||||
Cash from financing activities | 553,438 | 630,153 | 268,128 | |||||||
FCF | (58,059) | (511,897) | (119,221) | |||||||
Balance | ||||||||||
Cash | 385,089 | 383,557 | 291,404 | |||||||
Long term investments | 38,376 | 10,811 | 19,411 | |||||||
Excess cash | 398,706 | 370,917 | 292,882 | |||||||
Stockholders' equity | 896,631 | 815,893 | 497,756 | |||||||
Invested Capital | 2,971,749 | 2,277,127 | 1,497,885 | |||||||
ROIC | 14.80% | 4.16% | 4.35% | |||||||
ROCE | 12.59% | 3.61% | 4.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 140,558 | 97,487 | 101,637 | |||||||
Price | 10.42 -38.92% | 17.06 -13.22% | 19.66 -23.95% | |||||||
Market cap | 1,464,616 -11.94% | 1,663,131 -16.77% | 1,998,190 -24.15% | |||||||
EV | 3,094,587 | 2,655,634 | 2,784,742 | |||||||
EBITDA | 527,984 | 169,072 | 139,955 | |||||||
EV/EBITDA | 5.86 | 15.71 | 19.90 | |||||||
Interest | 100,655 | 63,027 | 50,398 | |||||||
Interest/NOPBT | 23.72% | 65.25% | 63.98% |