Endesa, S.A. (ELE)

Basic

  • Market Cap

    €19.94B

  • EV

    €33.88B

  • Shares Out

    1,058.52M

  • Revenue

    €27.05B

  • Employees

    9,225

Margins

  • Gross

    36.86%

  • EBITDA

    16.56%

  • Operating

    11.04%

  • Pre-Tax

    10.05%

  • Net

    7.21%

  • FCF

    5.97%

Returns (5Yr Avg)

  • ROA

    4.34%

  • ROE

    20.53%

  • ROCE

    10.04%

  • ROIC

    5.67%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €22.2

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €25.55

  • Earnings (Dil)

    €1.84

  • FCF

    €1.53

  • Book Value

    €6.85

Growth (CAGR)

  • Rev 3Yr

    16.02%

  • Rev 5Yr

    6.43%

  • Rev 10Yr

    1.39%

  • Dil EPS 3Yr

    8.98%

  • Dil EPS 5Yr

    4.41%

  • Dil EPS 10Yr

    11.83%

  • Rev Fwd 2Yr

    -16.3%

  • EBITDA Fwd 2Yr

    -5.85%

  • EPS Fwd 2Yr

    -18.58%

  • EPS LT Growth Est

    6.06%

Dividends

  • Yield

    —

  • Payout

    86.11%

  • DPS

    €1.59

  • DPS Growth 3Yr

    2.44%

  • DPS Growth 5Yr

    2.78%

  • DPS Growth 10Yr

    0.56%

  • DPS Growth Fwd 2Yr

    -15.3%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

19,555.0

19,258.0

16,717.0

20,527.0

32,545.0

27,050.0

Other Revenues, Total

48.0

4.0

—

—

—

—

Total Revenues

19,603.0

19,262.0

16,717.0

20,527.0

32,545.0

27,050.0

Total Revenues % Chg.

-0.0%

-1.7%

-13.2%

22.8%

58.5%

-12.5%

Cost of Goods Sold, Total

14,588.0

14,193.0

10,697.0

15,284.0

23,135.0

17,079.0

Gross Profit

5,015.0

5,069.0

6,020.0

5,243.0

9,410.0

9,971.0

Selling General & Admin Expenses, Total

958.0

1,045.0

429.0

925.0

968.0

1,002.0

Provision for Bad Debts

—

—

70.0

125.0

163.0

208.0

Depreciation & Amortization

—

1,684.0

1,464.0

1,529.0

1,653.0

1,737.0

Amortization of Goodwill and Intangible Assets

1,560.0

—

—

—

—

—

Other Operating Expenses

629.0

372.0

1,249.0

316.0

3,351.0

4,037.0

Other Operating Expenses, Total

3,147.0

3,101.0

3,212.0

2,895.0

6,135.0

6,984.0

Operating Income

1,868.0

1,968.0

2,808.0

2,348.0

3,275.0

2,987.0

Interest Expense, Total

-126.0

-127.0

-133.0

-137.0

-241.0

-671.0

Interest And Investment Income

—

2.0

8.0

122.0

23.0

—

Net Interest Expenses

-126.0

-125.0

-125.0

-15.0

-218.0

-671.0

Income (Loss) On Equity Invest.

35.0

15.0

34.0

-1.0

15.0

10.0

Currency Exchange Gains (Loss)

-2.0

1.0

12.0

-6.0

-23.0

35.0

Other Non Operating Income (Expenses)

197.0

154.0

182.0

219.0

175.0

322.0

EBT, Excl. Unusual Items

1,972.0

2,013.0

2,911.0

2,545.0

3,224.0

2,683.0

Restructuring Charges

-5.0

-1,371.0

-723.0

8.0

45.0

45.0

Impairment of Goodwill

-1.0

-17.0

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

122.0

—

Gain (Loss) On Sale Of Assets

3.0

11.0

20.0

35.0

131.0

23.0

Asset Writedown

-147.0

-400.0

-340.0

-664.0

-35.0

-33.0

Legal Settlements

-4.0

-6.0

-5.0

—

—

—

Other Unusual Items

—

—

-75.0

—

—

—

EBT, Incl. Unusual Items

1,818.0

230.0

1,788.0

1,924.0

3,487.0

2,718.0

Income Tax Expense

392.0

50.0

388.0

467.0

891.0

742.0

Earnings From Continuing Operations

1,426.0

180.0

1,400.0

1,457.0

2,596.0

1,976.0

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

-9.0

-9.0

-6.0

-22.0

-55.0

-27.0

Net Income

1,417.0

171.0

1,394.0

1,435.0

2,541.0

1,949.0

Net Income to Common Incl Extra Items

1,417.0

171.0

1,394.0

1,435.0

2,541.0

1,949.0

Net Income to Common Excl. Extra Items

1,417.0

171.0

1,394.0

1,435.0

2,541.0

1,949.0

Total Shares Outstanding

1,058.8

1,058.8

1,058.7

1,058.6

1,058.5

1,058.5

Weighted Avg. Shares Outstanding

1,058.8

1,058.8

1,058.7

1,058.7

1,058.6

1,058.6

Weighted Avg. Shares Outstanding Dil

1,058.8

1,058.8

1,058.7

1,058.7

1,058.6

1,058.6

EPS

1.3

0.2

1.3

1.4

2.4

1.8

EPS Diluted

1.3

0.2

1.3

1.4

2.4

1.8

EBITDA

3,232.0

3,321.0

4,068.0

3,659.0

4,684.0

4,480.0