investorscraft@gmail.com

Intrinsic ValueBouygues S.A. (EN.SW)

Previous CloseCHF37.92
Intrinsic Value
Upside potential
Previous Close
CHF37.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bouygues SA operates as a diversified industrial conglomerate with core activities spanning construction, telecom, and media sectors, primarily in France but with international reach. The company's construction division is a leader in infrastructure, urban development, and industrial projects, while its telecom arm provides mobile and fixed Internet services, including innovative solutions like the Bbox Miami Android TV box. In media, Bouygues owns and operates several prominent TV channels and engages in content production, distribution, and live entertainment. The company’s integrated approach allows it to leverage synergies across its divisions, reinforcing its competitive position in each sector. Bouygues maintains a strong market presence due to its extensive project portfolio, long-standing industry expertise, and strategic investments in sustainable construction and digital transformation. Its diversified revenue streams mitigate sector-specific risks, positioning it as a resilient player in the industrials and telecom landscapes.

Revenue Profitability And Efficiency

Bouygues reported revenue of EUR 56.75 billion for the period, with net income of EUR 1.06 billion, reflecting a net margin of approximately 1.9%. The company generated EUR 5.38 billion in operating cash flow, demonstrating solid cash conversion. Capital expenditures totaled EUR 1.99 billion, indicating ongoing investments in infrastructure and telecom networks. The diluted EPS of EUR 2.8 underscores modest but stable earnings power.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its diversified operations, with construction and telecom contributing significantly. Operating cash flow covers capital expenditures comfortably, suggesting efficient capital allocation. However, the net income margin remains relatively thin, reflecting competitive pressures in its core markets. Bouygues’ ability to sustain profitability amid sector volatility highlights its operational resilience.

Balance Sheet And Financial Health

Bouygues maintains a robust balance sheet with EUR 5.57 billion in cash and equivalents, against total debt of EUR 14.74 billion. The debt level is manageable given its cash flow generation and diversified revenue base. The company’s liquidity position supports its dividend policy and growth initiatives, though leverage metrics warrant monitoring given cyclical exposure in construction and telecom.

Growth Trends And Dividend Policy

Bouygues has demonstrated steady revenue growth, driven by infrastructure demand and telecom expansion. The company pays a dividend of EUR 1.85 per share, reflecting a commitment to shareholder returns. Future growth may hinge on large-scale construction projects and telecom innovation, though macroeconomic headwinds could temper near-term expansion.

Valuation And Market Expectations

With a market cap of EUR 14.22 billion and a beta of 0.87, Bouygues is viewed as a relatively stable investment within the industrials sector. The stock’s valuation reflects its diversified model and moderate growth prospects, with investors likely pricing in steady cash flows and dividend reliability.

Strategic Advantages And Outlook

Bouygues benefits from its diversified operations, strong brand recognition, and expertise in large-scale projects. Strategic focus on sustainable construction and digital infrastructure positions it well for long-term growth. However, regulatory risks in telecom and cyclicality in construction could pose challenges. The outlook remains cautiously optimistic, supported by its resilient business model.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount