
Sacyr S.A (SCYR) | Financial Analysis & Statements
Sacyr S.A. | Large-cap | Industrials
Sacyr S.A. | Large-cap | Industrials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2022Income Metrics
Revenue
1.8B
Operating Income
594.7M
33.80%
Net Income
191.7M
10.89%
Balance Sheet Metrics
Total Assets
18.0B
Total Liabilities
15.9B
Shareholders Equity
2.1B
Debt to Equity
7.71
Cash Flow Metrics
Revenue & Profitability Trend
Sacyr S.A Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.6B | 4.6B | 5.0B | 4.7B | 4.5B |
Cost of Goods Sold | 1.5B | 1.4B | 1.7B | 1.6B | 1.8B |
Gross Profit | 3.1B | 3.2B | 3.3B | 3.1B | 2.8B |
Gross Margin % | 68.3% | 70.4% | 66.5% | 65.6% | 61.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | 1.6B | 1.2B | 1.2B |
Other Operating Expenses | 1.3B | 1.4B | 1.5B | 73.3M | 105.0M |
Total Operating Expenses | 1.3B | 1.4B | 3.1B | 1.3B | 1.3B |
Operating Income | 1.2B | 1.3B | 1.3B | 730.8M | 467.3M |
Operating Margin % | 26.8% | 27.2% | 25.6% | 15.6% | 10.3% |
Non-Operating Items | |||||
Interest Income | 73.7M | 74.0M | 62.0M | 17.5M | 22.2M |
Interest Expense | 749.3M | 803.9M | 563.1M | 395.7M | 334.9M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 429.5M | 469.5M | 495.1M | 33.7M | 236.2M |
Income Tax | 171.7M | 430.2M | 160.8M | 135.3M | 125.4M |
Effective Tax Rate % | 40.0% | 91.6% | 32.5% | 401.7% | 53.1% |
Net Income | 257.7M | 350.2M | 343.0M | -101.6M | 110.9M |
Net Margin % | 5.6% | 7.6% | 6.9% | -2.2% | 2.4% |
Key Metrics | |||||
EBITDA | 1.3B | 1.4B | 1.1B | 556.5M | 240.0M |
EPS (Basic) | €0.15 | €0.23 | €0.18 | €-0.30 | €0.06 |
EPS (Diluted) | €0.15 | €0.22 | €0.17 | €-0.30 | €0.06 |
Basic Shares Outstanding | 734622000 | 652871000 | 629199000 | 621143763 | 591836289 |
Diluted Shares Outstanding | 734622000 | 652871000 | 629199000 | 621143763 | 591836289 |
Income Statement Trend
Sacyr S.A Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.6B | 1.7B | 1.7B | 1.6B | 1.3B |
Short-term Investments | 80.8M | 70.4M | 45.8M | 199.0M | 37.4M |
Accounts Receivable | 1.7B | 1.8B | 2.0B | 1.5B | 1.3B |
Inventory | 132.6M | 164.2M | 138.8M | 133.7M | 183.3M |
Other Current Assets | 68.2M | 20.9M | 31.1M | 16.2M | 29.5M |
Total Current Assets | 6.8B | 6.9B | 5.6B | 4.9B | 4.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 342.4M | 340.5M | 554.3M | 341.6M | 590.9M |
Goodwill | 98.0M | 105.2M | 310.5M | 313.9M | 226.9M |
Intangible Assets | 81.4M | 86.4M | 96.7M | 97.7M | 33.8M |
Long-term Investments | 97.1M | 69.2M | 137.0M | 124.3M | 248.6M |
Other Non-Current Assets | 76.2M | 41.4M | 52.3M | 38.2M | 34.7M |
Total Non-Current Assets | 11.1B | 10.4B | 11.9B | 10.1B | 10.0B |
Total Assets | 18.0B | 17.3B | 17.6B | 15.0B | 14.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 2.3B | 2.3B | 2.2B | 1.8B | 1.6B |
Short-term Debt | 1.3B | 1.5B | 1.2B | 1.4B | 789.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 6.0B | 6.3B | 4.4B | 4.4B | 4.5B |
Non-Current Liabilities | |||||
Long-term Debt | 7.5B | 6.9B | 8.3B | 6.5B | 5.9B |
Deferred Tax Liabilities | 914.3M | 814.4M | 900.3M | 629.4M | 488.5M |
Other Non-Current Liabilities | - | - | - | - | 1.4B |
Total Non-Current Liabilities | 9.9B | 9.2B | 11.8B | 9.6B | 8.9B |
Total Liabilities | 15.9B | 15.6B | 16.2B | 14.0B | 13.4B |
Equity | |||||
Common Stock | 779.9M | 683.1M | 653.5M | 629.1M | 604.6M |
Retained Earnings | 113.4M | 153.2M | 110.5M | -189.2M | 35.7M |
Treasury Stock | 15.9M | 2.2M | 57.2M | 48.1M | 54.3M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.1B | 1.8B | 1.4B | 959.3M | 962.6M |
Key Metrics | |||||
Total Debt | 8.8B | 8.4B | 9.6B | 7.9B | 6.7B |
Working Capital | 823.7M | 557.5M | 1.2B | 501.4M | -100.7M |
Balance Sheet Composition
Sacyr S.A Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 429.5M | 469.5M | 495.1M | 33.7M | 236.2M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | 446.9M | 237.2M | 111.2M | 334.8M | -284.8M |
Investing Activities | |||||
Capital Expenditures | -249.5M | -200.3M | -570.9M | -186.8M | -129.5M |
Acquisitions | - | - | - | - | - |
Investment Purchases | -590.5M | -715.9M | -1.1B | -966.1M | -1.2B |
Investment Sales | 4.3M | 84.4M | 81.1M | 79.7M | 221.5M |
Investing Cash Flow | -835.7M | -433.6M | -1.5B | -1.1B | -1.1B |
Financing Activities | |||||
Share Repurchases | -8.7M | -92.8M | -17.7M | -10.4M | -1.1M |
Dividends Paid | -8.0M | -6.8M | -39.4M | -20.0M | -33.8M |
Debt Issuance | 3.7B | 2.0B | 3.5B | 1.9B | 1.0B |
Debt Repayment | -3.5B | -1.9B | -2.2B | -953.7M | -366.3M |
Financing Cash Flow | 233.6M | 256.9M | 1.4B | 1.2B | 619.9M |
Free Cash Flow | 961.3M | 624.3M | 120.7M | 428.0M | 410.2M |
Net Change in Cash | -155.2M | 60.6M | -9.1M | 475.1M | -774.2M |
Cash Flow Trend
Sacyr S.A Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
31.28
Forward P/E
13.90
Price to Book
2.89
Price to Sales
0.63
PEG Ratio
13.90
Profitability Ratios
Profit Margin
1.96%
Operating Margin
26.02%
Return on Equity
13.61%
Return on Assets
4.21%
Financial Health
Current Ratio
1.14
Debt to Equity
401.55
Beta
1.06
Per Share Data
EPS (TTM)
€0.12
Book Value per Share
€1.30
Revenue per Share
€6.23
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
scyr | 3.0B | 31.28 | 2.89 | 13.61% | 1.96% | 401.55 |
Ferrovial SE | 34.2B | 10.30 | 5.80 | 53.86% | 35.99% | 135.11 |
ACS Actividades de | 16.8B | 20.48 | 4.06 | 24.09% | 1.83% | 322.27 |
Acciona S.A | 9.7B | 11.70 | 2.14 | 17.46% | 3.84% | 219.42 |
Elecnor S.A | 1.9B | 27.15 | 2.17 | -6.79% | -2.27% | 45.20 |
Tecnicas Reunidas | 1.7B | 16.58 | 3.74 | 25.52% | 2.08% | 201.41 |
Financial data is updated regularly. All figures are in the company's reporting currency.