Stock DG VINCI
Add to a list
To use this feature you must be a member
Log inSign up

Financials VINCI

Equities

DG

FR0000125486

Construction & Engineering

Market Closed - Euronext Paris
Other stock markets
 11:35:07 2024-04-26 am EDT 		5-day change 1st Jan Change
111.1 EUR +0.86% Intraday chart for VINCI -1.99% -2.29%
Apr. 26 VINCI : Q1 24: sustainable order momentum, FY24 outlook reiterated Alphavalue
Apr. 26 VINCI : Goldman Sachs keeps its Buy rating ZD

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 54,982 45,729 52,759 52,578 64,905 63,384 - -
Enterprise Value (EV) 1 76,636 63,718 72,025 71,114 81,031 78,987 77,327 76,207
P/E ratio 17 x 37 x 20.6 x 12.5 x 13.9 x 13.1 x 12.2 x 11.5 x
Yield 3.08% 2.51% 3.12% 4.29% 3.96% 4.3% 4.64% 4.98%
Capitalization / Revenue 1.14 x 1.06 x 1.07 x 0.85 x 0.94 x 0.89 x 0.86 x 0.84 x
EV / Revenue 1.59 x 1.47 x 1.46 x 1.15 x 1.18 x 1.11 x 1.05 x 1.01 x
EV / EBITDA 9.02 x 10.8 x 9.14 x 6.96 x 6.77 x 6.35 x 5.95 x 5.65 x
EV / FCF 18.2 x 16 x 13.6 x 17.2 x 12.2 x 15.7 x 14.3 x 12.5 x
FCF Yield 5.48% 6.26% 7.33% 5.83% 8.18% 6.37% 6.99% 8.01%
Price to Book 2.69 x 2.19 x 2.38 x 2.05 x 2.3 x 2.06 x 1.9 x 1.75 x
Nbr of stocks (in thousands) 555,375 562,062 567,846 563,597 570,844 570,513 - -
Reference price 2 99.00 81.36 92.91 93.29 113.7 111.1 111.1 111.1
Announcement Date 2/5/20 2/5/21 2/4/22 2/9/23 2/7/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 48,053 43,234 49,396 61,675 68,838 71,390 73,627 75,711
EBITDA 1 8,497 5,919 7,884 10,215 11,964 12,443 12,996 13,484
EBIT 1 5,734 2,859 4,723 6,824 8,357 8,651 9,125 9,565
Operating Margin 11.93% 6.61% 9.56% 11.06% 12.14% 12.12% 12.39% 12.63%
Earnings before Tax (EBT) 1 5,042 1,823 3,820 6,154 7,019 7,475 7,995 8,434
Net income 1 3,260 1,242 2,597 4,259 4,702 4,977 5,293 5,596
Net margin 6.78% 2.87% 5.26% 6.91% 6.83% 6.97% 7.19% 7.39%
EPS 2 5.820 2.200 4.510 7.470 8.180 8.491 9.080 9.667
Free Cash Flow 1 4,201 3,990 5,282 4,146 6,628 5,033 5,408 6,103
FCF margin 8.74% 9.23% 10.69% 6.72% 9.63% 7.05% 7.34% 8.06%
FCF Conversion (EBITDA) 49.44% 67.41% 67% 40.59% 55.4% 40.45% 41.61% 45.26%
FCF Conversion (Net income) 128.87% 321.26% 203.39% 97.35% 140.96% 101.13% 102.16% 109.08%
Dividend per Share 2 3.050 2.040 2.900 4.000 4.500 4.779 5.159 5.531
Announcement Date 2/5/20 2/5/21 2/4/22 2/9/23 2/7/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 Q3 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 S1 2024 S2
Net sales 1 26,324 18,493 24,741 22,607 13,238 13,551 26,789 12,847 15,670 28,517 16,703 16,455 33,158 15,002 17,363 32,365 18,272 18,201 36,473 15,725 33,867 37,174
EBITDA - 1,803 - - - - 4,752 - - 4,526 - - 5,689 - - 5,309 - - 6,655 - - -
EBIT 3,445 267 2,592 1,598 - - 3,125 - - 2,890 - - 3,934 - - 3,393 - - 4,964 - - -
Operating Margin 13.09% 1.44% 10.48% 7.07% - - 11.67% - - 10.13% - - 11.86% - - 10.48% - - 13.61% - - -
Earnings before Tax (EBT) - -312 - 1,165 - - 2,655 - - - - - - - - 3,053 - - 3,966 - - -
Net income 1,901 -294 - 682 - - 1,915 - - 1,900 - - 2,359 - - 2,089 - - 2,613 - - -
Net margin 7.22% -1.59% - 3.02% - - 7.15% - - 6.66% - - 7.11% - - 6.45% - - 7.16% - - -
EPS - -0.5300 - - - - 3.320 - - - - - - - - 3.650 - - 4.530 - - -
Dividend per Share - - - - - - - - - - - - 3.000 - - 1.050 - - 3.450 - - -
Announcement Date 2/5/20 7/31/20 2/5/21 7/30/21 10/19/21 2/4/22 2/4/22 4/21/22 7/29/22 7/29/22 10/25/22 2/9/23 2/9/23 4/25/23 7/28/23 7/28/23 10/26/23 2/7/24 2/7/24 - - -
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 21,654 17,989 19,266 18,536 16,126 15,603 13,943 12,823
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.548 x 3.039 x 2.444 x 1.815 x 1.348 x 1.254 x 1.073 x 0.951 x
Free Cash Flow 1 4,201 3,990 5,282 4,146 6,628 5,033 5,408 6,103
ROE (net income / shareholders' equity) 16.5% 6.01% 11.8% 17.4% 17.4% 16.6% 16.4% 16.1%
ROA (Net income/ Total Assets) 3.95% 1.97% 2.72% 4% 4.08% 4.09% 4.26% 4.4%
Assets 1 82,545 62,950 95,594 106,404 115,273 121,799 124,130 127,224
Book Value Per Share 2 36.80 37.10 39.00 45.50 49.50 53.80 58.50 63.40
Cash Flow per Share 2 12.70 11.80 13.60 16.50 13.50 15.00 15.80 17.40
Capex 1 2,314 2,079 1,892 3,292 3,140 3,934 4,017 4,045
Capex / Sales 4.82% 4.81% 3.83% 5.34% 4.56% 5.51% 5.46% 5.34%
Announcement Date 2/5/20 2/5/21 2/4/22 2/9/23 2/7/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for VINCI

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
19
Last Close Price
111.1 EUR
Average target price
133.2 EUR
Spread / Average Target
+19.90%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction & Engineering

1st Jan change Capi.
VINCI Stock VINCI
-2.29% 67.67B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+2.13% 59.37B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+21.25% 38.3B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+11.23% 30.73B
FERROVIAL SE Stock Ferrovial SE
+2.06% 26.35B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+22.89% 22.01B
WSP GLOBAL INC. Stock WSP Global Inc.
+15.06% 19.47B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+22.99% 17.6B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+64.33% 16.64B
CHINA RAILWAY CONSTRUCTION CORPORATION LIMITED Stock China Railway Construction Corporation Limited
+13.40% 15.06B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. DG Stock
  4. Financials VINCI