Bureau Veritas S.A. | Large-cap | Industrials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 7.2B
Total Liabilities 5.2B
Shareholders Equity 2.0B
Debt to Equity 2.53

Cash Flow Metrics

Revenue & Profitability Trend

Bureau Veritas S.A Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i6.2B5.9B5.7B5.0B4.6B
Cost of Goods Sold i1.7B1.6B1.6B1.4B1.4B
Gross Profit i4.5B4.2B4.0B3.6B3.3B
Gross Margin % i72.1%72.0%71.3%72.0%70.7%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-----
Other Operating Expenses i19.1M47.8M565.5M484.4M117.5M
Total Operating Expenses i19.1M47.8M565.5M484.4M117.5M
Operating Income i933.4M824.4M795.7M716.4M439.4M
Operating Margin % i15.0%14.0%14.1%14.4%9.6%
Non-Operating Items
Interest Income i46.0M45.0M12.8M4.0M7.1M
Interest Expense i101.1M96.1M84.9M78.7M118.4M
Other Non-Operating Income-----
Pre-tax Income i863.0M756.6M718.0M645.5M269.7M
Income Tax i273.8M240.7M233.4M199.3M130.8M
Effective Tax Rate % i31.7%31.8%32.5%30.9%48.5%
Net Income i589.2M515.9M484.6M446.2M138.9M
Net Margin % i9.4%8.8%8.6%9.0%3.0%
Key Metrics
EBITDA i1.2B1.1B1.1B997.0M783.0M
EPS (Basic) i-€1.11€1.03€0.93€0.28
EPS (Diluted) i-€1.10€1.02€0.92€0.28
Basic Shares Outstanding i-453009724452140348450921434448617000
Diluted Shares Outstanding i-453009724452140348450921434448617000

Income Statement Trend

Bureau Veritas S.A Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i1.2B1.2B1.7B1.4B1.6B
Short-term Investments i11.3M9.1M22.1M23.6M17.0M
Accounts Receivable i1.6B1.6B1.6B1.3B1.1B
Inventory i-49.3M54.7M57.6M41.8M
Other Current Assets-----
Total Current Assets i3.4B3.1B3.6B3.3B3.2B
Non-Current Assets
Property, Plant & Equipment i811.5M228.2M238.5M253.5M240.8M
Goodwill i5.1B4.6B4.7B4.6B4.3B
Intangible Assets i464.4M360.0M392.5M402.5M427.3M
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i3.8B3.5B3.5B3.5B3.3B
Total Assets i7.2B6.6B7.1B6.8B6.6B
Liabilities
Current Liabilities
Accounts Payable i1.4B520.6M557.6M532.3M453.2M
Short-term Debt i648.7M138.7M634.8M219.7M649.8M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i2.5B1.9B2.4B1.9B2.1B
Non-Current Liabilities
Long-term Debt i2.2B2.4B2.4B2.7B2.7B
Deferred Tax Liabilities i102.6M85.0M88.1M87.8M84.4M
Other Non-Current Liabilities-----1.7M
Total Non-Current Liabilities i2.6B2.8B2.8B3.1B3.2B
Total Liabilities i5.2B4.7B5.2B5.0B5.3B
Equity
Common Stock i54.5M54.5M54.3M54.3M54.2M
Retained Earnings i1.9B1.9B1.8B1.6B1.2B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i2.0B2.0B1.9B1.7B1.3B
Key Metrics
Total Debt i2.9B2.5B3.0B2.9B3.3B
Working Capital i834.5M1.3B1.2B1.4B1.1B

Balance Sheet Composition

Bureau Veritas S.A Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i863.0M756.6M718.0M--
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i0-48.4M-45.5M-75.2M99.4M
Operating Cash Flow i863.0M1.5B1.4B570.3M369.1M
Investing Activities
Capital Expenditures i-139.8M-143.5M-125.4M-114.5M-88.3M
Acquisitions i-208.5M-41.4M-77.8M-56.8M-16.3M
Investment Purchases i-8.2M-11.7M-11.5M-13.0M-25.2M
Investment Sales i8.7M5.8M15.0M15.9M29.5M
Investing Cash Flow i-347.8M-190.8M-199.7M-168.4M-100.8M
Financing Activities
Share Repurchases i-191.8M-1.9M-49.8M--
Dividends Paid i-406.9M-396.3M-280.9M-186.1M-31.8M
Debt Issuance i1.0B900.0K201.8M46.3M790.5M
Debt Repayment i-800.1M-500.4M-82.9M-504.3M-1.1B
Financing Cash Flow i-438.6M-921.6M-220.5M-611.6M-355.0M
Free Cash Flow i858.9M662.1M704.8M669.7M710.7M
Net Change in Cash i76.6M352.4M970.3M-209.7M-86.7M

Cash Flow Trend

Bureau Veritas S.A Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 18.66
Forward P/E 18.28
Price to Book 8.32
Price to Sales 1.84
PEG Ratio 18.28

Profitability Ratios

Profit Margin 9.93%
Operating Margin 13.32%
Return on Equity 42.84%
Return on Assets 8.78%

Financial Health

Current Ratio 1.18
Debt to Equity 174.94
Beta 0.75

Per Share Data

EPS (TTM) €1.45
Book Value per Share €3.25
Revenue per Share €14.78

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
bvi12.2B18.668.3242.84%9.93%174.94
Ipsos S.A 1.6B9.321.1512.72%7.32%43.94
Alan Allman 186.5M88.003.51-17.69%-3.26%334.78
Easson Holding 2.3M7.09-85.29%25.98%-
Schneider Electric 123.8B27.334.5815.97%10.94%61.43
Safran S.A 122.3B28.259.2634.75%14.71%37.14

Financial data is updated regularly. All figures are in the company's reporting currency.