
Nexans S.A (NEX) | Financial Analysis & Statements
Nexans S.A. | Large-cap | Industrials
Nexans S.A. | Large-cap | Industrials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
7.7B
Total Liabilities
5.8B
Shareholders Equity
1.8B
Debt to Equity
3.19
Cash Flow Metrics
Revenue & Profitability Trend
Nexans S.A Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 8.5B | 7.8B | 8.4B | 7.4B | 6.0B |
Cost of Goods Sold | 7.4B | 6.8B | 7.4B | 6.6B | 5.3B |
Gross Profit | 1.2B | 995.0M | 996.0M | 781.0M | 655.0M |
Gross Margin % | 13.7% | 12.8% | 11.9% | 10.6% | 11.0% |
Operating Expenses | |||||
Research & Development | 89.0M | 89.0M | 87.0M | 80.0M | 77.0M |
Selling, General & Administrative | 518.0M | 474.0M | 490.0M | 401.0M | 385.0M |
Other Operating Expenses | 34.0M | 12.0M | 26.0M | 51.0M | 3.0M |
Total Operating Expenses | 641.0M | 575.0M | 603.0M | 532.0M | 465.0M |
Operating Income | 576.0M | 421.0M | 393.0M | 355.0M | 232.0M |
Operating Margin % | 6.7% | 5.4% | 4.7% | 4.8% | 3.9% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 55.0M | 59.0M | 37.0M | 24.0M | 45.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 398.0M | 292.0M | 339.0M | 237.0M | 192.0M |
Income Tax | 115.0M | 68.0M | 90.0M | 72.0M | 111.0M |
Effective Tax Rate % | 28.9% | 23.3% | 26.5% | 30.4% | 57.8% |
Net Income | 283.0M | 223.0M | 248.0M | 164.0M | 80.0M |
Net Margin % | 3.3% | 2.9% | 3.0% | 2.2% | 1.3% |
Key Metrics | |||||
EBITDA | 732.0M | 556.0M | 554.0M | 505.0M | 399.0M |
EPS (Basic) | €6.39 | €5.08 | €5.64 | €3.76 | €1.80 |
EPS (Diluted) | €6.20 | €4.92 | €5.47 | €3.66 | €1.76 |
Basic Shares Outstanding | 43661972 | 43503937 | 43528978 | 43694611 | 43279093 |
Diluted Shares Outstanding | 43661972 | 43503937 | 43528978 | 43694611 | 43279093 |
Income Statement Trend
Nexans S.A Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.3B | 1.1B | 1.1B | 972.0M | 1.1B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 1.2B | 856.0M | 935.0M | 947.0M | 829.0M |
Inventory | 1.3B | 1.3B | 1.4B | 1.3B | 937.0M |
Other Current Assets | 211.0M | - | 1.0M | - | -1.0M |
Total Current Assets | 4.3B | 3.8B | 4.0B | 3.5B | 3.3B |
Non-Current Assets | |||||
Property, Plant & Equipment | - | 1.5B | 1.5B | 1.4B | 1.2B |
Goodwill | 1.3B | 797.0M | 753.0M | 591.0M | 580.0M |
Intangible Assets | 320.0M | 211.0M | 175.0M | 111.0M | 116.0M |
Long-term Investments | - | 36.0M | 11.0M | 10.0M | 5.0M |
Other Non-Current Assets | 224.0M | 16.0M | 136.0M | 12.0M | 6.0M |
Total Non-Current Assets | 3.3B | 2.7B | 2.4B | 2.1B | 1.9B |
Total Assets | 7.7B | 6.5B | 6.4B | 5.6B | 5.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.6B | 1.6B | 1.7B | 1.6B | 1.2B |
Short-term Debt | 228.0M | 598.0M | 805.0M | 311.0M | 636.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 507.0M | 256.0M | 231.0M | 212.0M | 207.0M |
Total Current Liabilities | 3.6B | 3.6B | 3.8B | 2.9B | 2.7B |
Non-Current Liabilities | |||||
Long-term Debt | 1.7B | 747.0M | 511.0M | 736.0M | 684.0M |
Deferred Tax Liabilities | 151.0M | 129.0M | 151.0M | 117.0M | 133.0M |
Other Non-Current Liabilities | 1.0M | - | 1.0M | 1.0M | - |
Total Non-Current Liabilities | 2.2B | 1.2B | 981.0M | 1.2B | 1.2B |
Total Liabilities | 5.8B | 4.8B | 4.7B | 4.1B | 4.0B |
Equity | |||||
Common Stock | 1.9B | 44.0M | 44.0M | 44.0M | 44.0M |
Retained Earnings | - | 159.0M | 46.0M | -226.0M | -397.0M |
Treasury Stock | - | 10.0M | 26.0M | 10.0M | 3.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.8B | 1.7B | 1.7B | 1.5B | 1.3B |
Key Metrics | |||||
Total Debt | 1.9B | 1.3B | 1.3B | 1.0B | 1.3B |
Working Capital | 712.0M | 199.0M | 256.0M | 647.0M | 559.0M |
Balance Sheet Composition
Nexans S.A Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 283.0M | 223.0M | 248.0M | 164.0M | 80.0M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 19.0M | 13.0M | 16.0M | 8.0M | - |
Working Capital Changes | 0 | 112.0M | -228.0M | -329.0M | 238.0M |
Operating Cash Flow | 358.0M | 444.0M | 132.0M | -230.0M | 228.0M |
Investing Activities | |||||
Capital Expenditures | 2.0M | 6.0M | 62.0M | -192.0M | -209.0M |
Acquisitions | -529.0M | -47.0M | -204.0M | 3.0M | 153.0M |
Investment Purchases | -378.0M | -377.0M | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -905.0M | -417.0M | -142.0M | -188.0M | -57.0M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -102.0M | -93.0M | -54.0M | -32.0M | -4.0M |
Debt Issuance | - | 0 | 398.0M | - | - |
Debt Repayment | - | -383.0M | 0 | - | - |
Financing Cash Flow | -101.0M | -75.0M | 345.0M | -61.0M | -11.0M |
Free Cash Flow | 775.0M | 700.0M | 246.0M | 195.0M | 231.0M |
Net Change in Cash | -648.0M | -48.0M | 335.0M | -479.0M | 160.0M |
Cash Flow Trend
Nexans S.A Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
11.87
Forward P/E
15.45
Price to Book
2.87
Price to Sales
0.61
PEG Ratio
15.45
Profitability Ratios
Profit Margin
5.29%
Operating Margin
6.52%
Return on Equity
25.68%
Return on Assets
4.62%
Financial Health
Current Ratio
1.28
Debt to Equity
109.26
Beta
1.06
Per Share Data
EPS (TTM)
€10.63
Book Value per Share
€43.94
Revenue per Share
€206.77
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
nex | 5.5B | 11.87 | 2.87 | 25.68% | 5.29% | 109.26 |
Legrand S.A | 34.2B | 28.21 | 4.89 | 17.68% | 13.21% | 85.48 |
Exosens SAS | 2.1B | 32.85 | 4.77 | 13.73% | 12.91% | 62.50 |
Mersen S.A | 626.9M | 12.94 | 0.79 | 5.95% | 4.02% | 74.13 |
Gerard Perrier | 325.8M | 16.91 | 2.46 | 15.18% | 6.03% | 33.70 |
Italy Innovazioni | 30.0M | - | 308.27 | -6.91% | -378.54% | 0.22 |
Financial data is updated regularly. All figures are in the company's reporting currency.