Teleperformance (TEP)

Index:

CAC 40

  96.90
   
  • Change Today:
     -1.40
  • 52 Week High:  153.20
  • 52 Week Low:  84.04
  • Currency: Euro
  • Shares Issued: 301.29m
  • Volume: 172,738
  • Market Cap:  29,195m
  • Beta: 0.83

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 8,345.00 8,154.00 7,115.00 5,732.00 5,355.00
Operating Profit/(Loss) 1,011.00 992.00 869.00 555.00 621.00
Profit Before Tax 833.00 899.00 775.00 467.00 531.00
Profit After Tax 602.00 643.00 557.00 324.00 400.00
           
Earnings per Share - Basic 1,027.00¢ 1,092.00¢ 949.00¢ 552.00¢ 76.18¢
Earnings per Share - Adjusted 1,027.00¢ 1,092.00¢ 949.00¢ 552.00¢ 76.18¢
           
Dividend per Share 385.00¢ 385.00¢ 330.00¢ 240.00¢ 26.65¢
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Assets          
Non-Current Assets          
Property, Plant & Equipment 1,452.00 1,239.00 1,213.00 1,189.00 1,267.00
Intangible Assets 6,444.00 4,551.00 4,181.00 3,057.00 3,482.00
Other Non-Current Assets 255.00 193.00 176.00 98.00 92.00
  8,151.00 5,983.00 5,570.00 4,344.00 4,841.00
Current Assets          
Inventories n/a n/a n/a n/a n/a
Cash at Bank & in Hand 882.00 817.00 837.00 996.00 418.00
Other Current Assets 2,721.00 2,093.00 1,939.00 1,684.00 1,631.00
  3,603.00 2,910.00 2,776.00 2,680.00 2,049.00
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 11,754.00 8,893.00 8,346.00 7,024.00 6,890.00
Current Liabilities          
Borrowings 237.00 178.00 172.00 162.00 168.00
Other Current Liabilities 2,471.00 2,110.00 1,867.00 1,479.00 1,201.00
           
Current Liabilities 2,708.00 2,288.00 2,039.00 1,641.00 1,369.00
           
Net Current Assets c895.00 c622.00 c737.00 c1,039.00 c680.00
           
Borrowings 595.00 510.00 515.00 512.00 564.00
Other Non-Current Liabilities 4,214.00 2,425.00 2,635.00 2,462.00 2,388.00
Non-Current Liabilities 4,809.00 2,935.00 3,150.00 2,974.00 2,952.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 7,517.00 5,223.00 5,189.00 4,615.00 4,321.00
           
Net Assets 4,237.00 3,670.00 3,157.00 2,409.00 2,569.00
           
Shareholders Funds 4,232.00 3,670.00 3,157.00 2,409.00 2,568.00
           
Minority Interests/Other Equity 5.00 n/a n/a n/a 1.00
Total Equity 4,237.00 3,670.00 3,157.00 2,409.00 2,569.00
Cash Flow 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Net Cash Flow From Operating Activities 1,375.00 1,294.00 1,141.00 989.00 821.00
Net Cash Flow from Investing Activities (2,587.00) (602.00) (1,158.00) (253.00) (251.00)
Net Cash Flow from Financing Activities 1,319.00 (715.00) (173.00) (161.00) (480.00)
Net Increase/Decrease In Cash 107.00 (23.00) (190.00) 575.00 90.00
Ratios - based on IFRS 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
PE Ratio - Adjusted 12.9 20.4 41.3 49.1 285.4
PEG - Adjusted n/a 1.4 0.6 0.1 n/a
Earnings per Share Growth - Adjusted -6% 15% 72% 625% -40%
Dividend Cover 2.67 2.84 2.88 2.30 2.86
Revenue per Share 2,769.73¢ 2,706.34¢ 23.84¢ 1,902.47¢ 197.36¢
Pre-Tax Profit per Share 276.48¢ 298.38¢ 2.60¢ 155.00¢ 19.57¢
Operating Margin 12.12% 12.17% 12.21% 9.68% 11.60%
Return on Capital Employed n/a n/a n/a 1,796.15% n/a
           
Dividend Yield 2.9% 1.7% 0.8% 0.9% 0.1%
Dividend per Share Growth n/a 16.67% 37.50% 800.55% (19.24%)
Operating Cash Flow per Share 456.37¢ 429.48¢ 378.70¢ 328.25¢ 30.26¢
Cash Incr/Decr per Share 35.51¢ (7.63¢) (0.64¢) 190.84¢ 3.32¢
Net Asset Value per Share (exc. Intangibles) (732.51¢) (292.41¢) (339.87¢) (215.07¢) (303.03¢)
Net Gearing -1.18% -3.51% -4.75% -13.37% 12.23%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page