XWBOPOS
Market cap656mUSD
Dec 20, Last price
17.16USD
1D
-1.49%
1Q
20.51%
Jan 2017
-55.91%
Name
Porr AG
Chart & Performance
Profile
PORR AG operates as a construction company in Austria, Switzerland, the Czech Republic, Germany, Poland, Qatar, Italy, Romania, Bulgaria, Serbia, the United Kingdom, Switzerland, Great Britain, Slovakia, Norway, Croatia, the United Arab Emirates, and internationally. It offers building construction services for housing, offices, hotels, healthcare facilities, revitalization, industrial facilities/special constructions, educational institutions, shopping centers, and stages. The company also provides civil engineering and infrastructure construction services in the fields of railway construction, civil engineering, bridge building, rock technique, power plant construction, foundation engineering, road and tunnel construction, hydraulic engineering, and pipeline construction. In addition, it involved in environmental engineering, which includes demolition, dismantling and urban mining; waste management, remediation, asbestos and pollutant remediation, landfill operation, earthworks, gravels, and environmental laboratory. Further, the company provides design and engineering services comprising building information modeling, bid management, architecture, building physics, construction supervision and preparation, fire protection, general planning, LEAN management, sustainability, technical building equipment planning, and structural engineering. Additionally, it offers sealing, asphalt production, concrete floor construction, facility management, facade construction, hard lane, airport construction, infrastructure projects, health care, mountain construction, skyscrapers, and property management services. The company was founded in 1869 and is headquartered in Vienna, Austria.
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 | 6,048,546 4.54% | 5,786,011 11.92% | 5,169,831 11.14% | |||||||
Cost of revenue | 4,217,541 | 4,045,099 | 3,504,643 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,831,005 | 1,740,912 | 1,665,188 | |||||||
NOPBT Margin | 30.27% | 30.09% | 32.21% | |||||||
Operating Taxes | 35,680 | 27,399 | 23,953 | |||||||
Tax Rate | 1.95% | 1.57% | 1.44% | |||||||
NOPAT | 1,795,325 | 1,713,513 | 1,641,235 | |||||||
Net income | 85,013 8.12% | 78,626 46.36% | 53,720 -226.80% | |||||||
Dividends | (37,232) | (36,268) | (18,840) | |||||||
Dividend yield | 7.64% | 7.90% | 4.50% | |||||||
Proceeds from repurchase of equity | (7,033) | (2,900) | 42,570 | |||||||
BB yield | 1.44% | 0.63% | -10.18% | |||||||
Debt | ||||||||||
Debt current | 73,254 | 111,383 | 115,209 | |||||||
Long-term debt | 702,333 | 860,023 | 1,001,283 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 797,292 | 147,159 | 157,731 | |||||||
Net debt | (164,922) | 223,214 | 228,022 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 276,385 | 286,823 | 418,544 | |||||||
CAPEX | (235,140) | (172,617) | (192,688) | |||||||
Cash from investing activities | (176,987) | (96,209) | (155,790) | |||||||
Cash from financing activities | (127,470) | (300,164) | (84,347) | |||||||
FCF | 1,684,229 | 1,686,900 | 1,539,395 | |||||||
Balance | ||||||||||
Cash | 708,438 | 709,194 | 843,664 | |||||||
Long term investments | 232,071 | 38,998 | 44,806 | |||||||
Excess cash | 638,082 | 458,891 | 629,978 | |||||||
Stockholders' equity | 612,720 | 551,399 | 524,456 | |||||||
Invested Capital | 953,512 | 888,148 | 1,065,441 | |||||||
ROIC | 194.97% | 175.42% | 148.12% | |||||||
ROCE | 114.94% | 125.38% | 101.92% | |||||||
EV | ||||||||||
Common stock shares outstanding | 38,384 | 39,024 | 30,441 | |||||||
Price | 12.70 7.99% | 11.76 -14.41% | 13.74 6.51% | |||||||
Market cap | 487,476 6.22% | 458,919 9.72% | 418,258 5.96% | |||||||
EV | 347,843 | 716,453 | 680,149 | |||||||
EBITDA | 2,033,077 | 1,929,089 | 1,853,067 | |||||||
EV/EBITDA | 0.17 | 0.37 | 0.37 | |||||||
Interest | 62,160 | 24,223 | 22,142 | |||||||
Interest/NOPBT | 3.39% | 1.39% | 1.33% |