Financials Galp Energia, SGPS, S.A.

Equities

GALP

PTGAL0AM0009

Integrated Oil & Gas

Market Closed - Euronext Lisbonne 11:35:27 2024-04-26 EDT 5-day change 1st Jan Change
20.54 EUR +1.43% Intraday chart for Galp Energia, SGPS, S.A. +28.05% +53.97%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 12,356 7,259 7,065 10,457 10,874 15,879 - -
Enterprise Value (EV) 1 13,791 10,223 9,422 12,012 12,274 18,200 18,208 18,788
P/E ratio 31.8 x -13.2 x 1,704 x 6.97 x - 19.3 x 17.6 x 15.2 x
Yield 4.23% 4% 5.87% 4.12% - 2.72% 2.83% 2.96%
Capitalization / Revenue 0.75 x 0.64 x 0.44 x 0.39 x 0.53 x 0.73 x 0.74 x 0.79 x
EV / Revenue 0.83 x 0.9 x 0.58 x 0.45 x 0.59 x 0.84 x 0.85 x 0.93 x
EV / EBITDA 5.79 x 6.51 x 4.06 x 3.12 x 3.45 x 5.37 x 5.36 x 4.92 x
EV / FCF 15 x 42.8 x 23.7 x 6.65 x 8.09 x 16 x 18.1 x 16.8 x
FCF Yield 6.69% 2.34% 4.21% 15% 12.4% 6.25% 5.53% 5.94%
Price to Book 2.8 x 2.3 x 2.32 x 2.47 x - 3.57 x 3.46 x 3.32 x
Nbr of stocks (in thousands) 829,251 829,251 829,251 829,251 815,112 773,083 - -
Reference price 2 14.90 8.754 8.520 12.61 13.34 20.54 20.54 20.54
Announcement Date 20-02-18 21-02-22 22-02-21 23-02-13 24-02-12 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 16,570 11,381 16,117 26,840 20,679 21,713 21,348 20,160
EBITDA 1 2,381 1,570 2,322 3,849 3,558 3,388 3,394 3,820
EBIT 1 1,387 427 1,372 2,345 2,469 2,397 2,333 2,517
Operating Margin 8.37% 3.75% 8.51% 8.74% 11.94% 11.04% 10.93% 12.48%
Earnings before Tax (EBT) 1 1,279 -248 843 3,246 2,586 2,384 2,357 2,448
Net income 1 389 -551 4 1,475 1,242 883.6 885 974.9
Net margin 2.35% -4.84% 0.02% 5.5% 6.01% 4.07% 4.15% 4.84%
EPS 2 0.4692 -0.6650 0.005000 1.810 - 1.066 1.167 1.351
Free Cash Flow 1 922 239 397 1,805 1,517 1,138 1,006 1,115
FCF margin 5.56% 2.1% 2.46% 6.73% 7.34% 5.24% 4.71% 5.53%
FCF Conversion (EBITDA) 38.72% 15.22% 17.1% 46.9% 42.64% 33.59% 29.65% 29.2%
FCF Conversion (Net income) 237.02% - 9,925% 122.37% 122.14% 128.83% 113.73% 114.39%
Dividend per Share 2 0.6300 0.3500 0.5000 0.5200 - 0.5587 0.5804 0.6074
Announcement Date 20-02-18 21-02-22 22-02-21 23-02-13 24-02-12 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 - 4,365 4,779 5,661 7,229 - 7,761 6,188 5,146 5,014 5,391 5,128 5,094 5,227 5,165 5,072 5,040
EBITDA 1 332 607 644 869 1,244 - 784 951 864 916 1,057 720 889.5 901.3 827.4 724 840.4
EBIT 1 161 369 415 538 924 - 408 475 674 643 741 411 612.8 618 545.8 450.3 547.5
Operating Margin - 8.45% 8.68% 9.5% 12.78% - 5.26% 7.68% 13.1% 12.82% 13.75% 8.01% 12.03% 11.82% 10.57% 8.88% 10.86%
Earnings before Tax (EBT) 1 - -188 385 282 1,281 - 699 984 773 640 - 374 577 - - - -
Net income 1 -410 -334 106 -14 726 713 307 455 352 251 303 336 253.9 235.3 194.6 134.3 217.2
Net margin - -7.65% 2.22% -0.25% 10.04% - 3.96% 7.35% 6.84% 5.01% 5.62% 6.55% 4.98% 4.5% 3.77% 2.65% 4.31%
EPS 2 - -0.4000 0.1280 -0.0170 0.8770 - 0.3703 0.5797 0.4300 0.3300 0.3900 - 0.3285 0.3044 0.2517 0.1792 0.2898
Dividend per Share 2 - - 0.2500 - 0.2600 - - 0.2600 - - - - - 0.2808 - 0.2808 -
Announcement Date 20-07-27 21-10-25 22-02-21 22-05-03 22-07-25 22-07-25 22-10-24 23-02-13 23-05-05 23-07-31 23-10-30 24-02-12 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,435 2,964 2,357 1,555 1,400 2,321 2,329 2,909
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.6027 x 1.888 x 1.015 x 0.404 x 0.3935 x 0.6849 x 0.6862 x 0.7616 x
Free Cash Flow 1 922 239 397 1,805 1,517 1,138 1,006 1,115
ROE (net income / shareholders' equity) 12.4% -14.5% 14.7% 24.4% 23.4% 18.5% 19.2% 20.8%
ROA (Net income/ Total Assets) 4.23% - 3.32% 5.67% 6.14% 5.55% 5.45% 6.1%
Assets 1 9,189 - 120.5 26,009 20,226 15,928 16,253 15,996
Book Value Per Share 2 5.330 3.810 3.680 5.110 - 5.760 5.940 6.190
Cash Flow per Share 2 2.280 1.060 1.270 3.770 - 2.710 2.760 2.980
Capex 1 856 649 525 1,266 859 1,199 1,291 1,454
Capex / Sales 5.17% 5.7% 3.26% 4.72% 4.15% 5.52% 6.04% 7.21%
Announcement Date 20-02-18 21-02-22 22-02-21 23-02-13 24-02-12 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
18
Last Close Price
20.54 EUR
Average target price
19.31 EUR
Spread / Average Target
-6.01%
Consensus
  1. Stock Market
  2. Equities
  3. GALP Stock
  4. Financials Galp Energia, SGPS, S.A.