Indra, Serie 'A' (IDR)

Index:

IBEX 35

  34.68
   
  • 52 Week High:  33.68
  • 52 Week Low:  7.95
  • Currency: Euro
  • Shares Issued: 177.00m
  • Market Cap:  6,138m
  • RiskGrade: 156
  • Beta: 0.90

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-24 31-Jan-24 31-Dec-23 31-Dec-22 31-Dec-21
Continuing Operations          
Revenue 4,842.90 4,842.90 4,343.07 3,851.39 3,390.43
Operating Profit/(Loss) 438.30 438.30 346.99 300.45 255.53
Profit Before Tax 386.30 386.30 303.59 255.76 211.44
Profit After Tax 280.30 280.30 208.70 175.59 146.03
           
Earnings per Share - Basic 158.00¢ 1,860.32¢ 116.90¢ 97.49¢ 81.40¢
Earnings per Share - Adjusted 158.00¢ 1,860.32¢ 116.90¢ 97.49¢ 81.40¢
           
Dividend per Share 25.00¢ 36,670.14¢ 25.00¢ 25.00¢ 15.00¢
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-24 31-Jan-24 31-Dec-23 31-Dec-22 31-Dec-21
Assets          
Non-Current Assets          
Property, Plant & Equipment 128.40 128.40 110.80 175.19 176.91
Intangible Assets 1,169.40 1,169.40 1,260.20 1,198.75 1,195.38
Other Non-Current Assets 840.10 840.10 757.60 431.31 406.34
  2,137.90 2,137.90 2,128.60 1,805.25 1,778.63
Current Assets          
Inventories n/a n/a n/a n/a 366.80
Cash at Bank & in Hand 1,791.80 1,791.80 1,762.10 933.04 1,235.03
Other Current Assets 1,026.00 1,026.00 831.90 1,797.13 1,154.69
  2,817.80 2,817.80 2,594.00 2,730.17 2,756.52
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 4,955.70 4,955.70 4,722.60 4,535.42 4,535.15
Current Liabilities          
Borrowings 1,813.20 1,813.20 1,703.10 275.21 94.01
Other Current Liabilities 645.60 645.60 587.30 1,912.30 1,679.62
           
Current Liabilities 2,458.80 2,458.80 2,290.40 2,187.51 1,773.63
           
Net Current Assets c359.00 c359.00 c303.60 c542.66 c982.89
           
Borrowings 397.30 397.30 522.50 700.43 1,463.45
Other Non-Current Liabilities 784.90 784.90 773.70 642.90 456.93
Non-Current Liabilities 1,182.20 1,182.20 1,296.20 1,343.33 1,920.38
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 3,641.00 3,641.00 3,586.60 3,530.84 3,694.01
           
Net Assets 1,314.70 1,314.70 1,136.00 1,004.58 841.14
           
Shareholders Funds 1,297.20 1,297.20 1,117.50 987.02 820.17
           
Minority Interests/Other Equity 17.50 17.50 18.50 17.57 20.97
Total Equity 1,314.70 1,314.70 1,136.00 1,004.58 841.14
Cash Flow 31-Dec-24 31-Jan-24 31-Dec-23 31-Dec-22 31-Dec-21
Net Cash Flow From Operating Activities (5.40) (5.40) 14.10 350.26 344.64
Net Cash Flow from Investing Activities n/a n/a n/a (55.27) (26.77)
Net Cash Flow from Financing Activities n/a n/a n/a (605.62) (267.69)
Net Increase/Decrease In Cash (5.40) (5.40) 14.10 (310.63) 50.18
Ratios - based on IFRS 31-Dec-24 31-Jan-24 31-Dec-23 31-Dec-22 31-Dec-21
Continuing Operations          
PE Ratio - Adjusted 10.8 0.9 12.0 10.9 11.7
PEG - Adjusted n/a 0.0 0.6 0.5 n/a
Earnings per Share Growth - Adjusted -92% 1,491% 20% 20% n/a
Dividend Cover 6.32 0.05 4.68 3.90 5.43
Revenue per Share 2,981.13¢ 32,215.39¢ 2,453.71¢ 2,175.93¢ 19.34¢
Pre-Tax Profit per Share 237.79¢ 2,569.70¢ 171.52¢ 144.50¢ 1.21¢
Operating Margin 9.05% 9.05% 7.99% 7.80% 7.54%
Return on Capital Employed 17.87% 193.07% 14.45% 32.73% 0.18%
           
Dividend Yield 1.5% 2,226.5% 1.8% 2.3% 1.6%
Dividend per Share Growth (99.93%) 146,580.55% n/a 66.67% n/a
Operating Cash Flow per Share (3.05¢) (35.92¢) 7.97¢ 197.89¢ 194.71¢
Cash Incr/Decr per Share (3.32¢) (35.92¢) 7.97¢ (175.50¢) 0.29¢
Net Asset Value per Share (exc. Intangibles) 82.09¢ 82.09¢ (70.17¢) (109.70¢) (200.14¢)
Net Gearing 32.28% 32.28% 41.48% 4.32% 39.31%

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 end of day values only.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Forecast figures based on normalised accounts.

 

Top of Page