Valuation Mota-Engil, SGPS, S.A.

Equities

Real-time Euronext Lisbonne Other stock markets 03:57:45 2025-12-05 am EST			5-day change	1st Jan Change
4.754 ^EUR	+1.15%		+0.17%	+63.14%

Nov. 18	Portugal's Mota-Engil profit jumps 20%, order book hits record	RE
Nov. 18	Mota Engil 9-month Ebitda 699 mln euros	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	315.6	383.7	351.8	1,191	876.2	1,442	-	-
Change	-	21.55%	-8.31%	238.46%	-26.41%	64.56%	-	-
Enterprise Value (EV) ¹	2,037	1,502	351.8	2,366	2,608	3,305	3,233	3,201
Change	-	-26.29%	-76.57%	572.46%	10.25%	26.7%	-2.17%	-0.97%
P/E ratio	-15.2x	16x	8.67x	10.5x	7.14x	10.6x	9.19x	8.72x
PBR	-3.56x	2.51x	-	5.37x	3.13x	3.76x	3.04x	2.6x
PEG	-	-0x	0.1x	0x	0.84x	1.29x	0.6x	1.63x
Capitalization / Revenue	0.13x	0.14x	0.09x	0.21x	0.15x	0.25x	0.24x	0.23x
EV / Revenue	0.84x	0.57x	0.09x	0.43x	0.44x	0.58x	0.53x	0.5x
EV / EBITDA	5.36x	3.65x	0.65x	2.83x	2.73x	3.5x	3.23x	3.09x
EV / EBIT	14.1x	8.03x	1.44x	4.58x	4.45x	5.29x	4.96x	4.77x
EV / FCF	-	31.8x	-	-18.4x	-162x	-67.4x	12.7x	10.1x
FCF Yield	-	3.14%	-	-5.44%	-0.62%	-1.48%	7.9%	9.9%
Dividend per Share ²	-	-	-	0.1277	0.1497	0.1772	0.1972	0.2208
Rate of return	-	-	-	3.22%	5.14%	3.77%	4.19%	4.7%
EPS ²	-0.09	0.08	0.135	0.376	0.408	0.4414	0.5116	0.5389
Distribution rate	-	-	-	34%	36.7%	40.1%	38.5%	41%
Net sales ¹	2,429	2,656	3,804	5,552	5,951	5,715	6,117	6,378
EBITDA ¹	380	411	541	837	955	944.1	1,000	1,035
EBIT ¹	144	187	244	516	586	624.3	652.2	671.5
Net income ¹	-20	22	41	113	123	128	154.5	167.5
Net Debt ¹	1,722	1,118	-	1,175	1,732	1,863	1,791	1,760
Reference price ²	1.364	1.276	1.170	3.960	2.914	4.700	4.700	4.700
Nbr of stocks (in thousands)	231,414	300,684	300,684	300,684	300,684	306,776	-	-
Announcement Date	3/31/21	3/3/22	3/1/23	3/5/24	2/27/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MOTA-ENGIL, SGPS, S.A.	10.65x	0.58x	3.5x	3.77%	1.68B
VINCI	14.05x	1.14x	6.27x	4.04%	75.14B
QUANTA SERVICES, INC.	68.59x	2.63x	26.07x	0.09%	69.32B
LARSEN & TOUBRO LIMITED	29.98x	2.19x	20.73x	1.04%	61.02B
FERROVIAL SE	49.46x	4.99x	32.7x	1.41%	47.63B
COMFORT SYSTEMS USA, INC.	38.28x	3.95x	25.96x	0.19%	35.36B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.62x	0.27x	5.51x	5.15%	30.91B
HOCHTIEF AG	28.96x	0.65x	11.26x	2.01%	28.1B
EMCOR GROUP, INC.	25.21x	1.62x	15.61x	0.16%	28.44B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.37x	0.45x	7.31x	2.63%	24.45B
Average	29.52x	1.85x	15.49x	2.05%	40.2B
Weighted average by Cap.	33.98x	2.15x	17.74x	1.84%