Quanta

NYSE
PWR
Stock
Yield per half year: +1.71%
Dividend yield: 0.1267%
Sector: Industrials

Reporting Quanta

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
5.54 3.18 5.47 6.02 4.42 10.13 16.05 20.45 26.58 29.49 15.53 43.16
Выручка, млрд $
7.65 9.47 11.17 12.11 11.2 12.98 17.07 20.88 23.67 23.67 17.16 16.14
Чистая прибыль, млрд $
0.198 0.315 0.2933 0.402 0.4456 0.486 0.4912 0.7447 0.9048 0.9048 0.6145 15.22
EV, млрд $
3.43 5.33 5.66 7.52 11.53 20.39 24.89 35.03 51.6 51.6 28.69 34.95
EBIT, млрд $
0.3305 0.4276 0.492 0.5549 0.6114 0.6635 0.8385 1.16 1.41 1.41 0.9367 18.19
EBITDA, млрд $
0.524 0.591 0.7385 0.7286 0.7021 0.8696 1.48 1.77 2.16 2.16 1.40 25.20
OIBDA, млрд $
1.08 1.23 1.86 2.15 2.6 2.6 1.78 19.21
Баланс стоимость, млрд $
1.88 2.19 3.6 4.05 4.34 5.11 5.38 6.27 7.32 7.32 5.68 11.02
FCF, млрд $
0.168 0.128 0.0507 0.2643 0.8554 0.1957 0.7015 1.14 1.48 1.48 0.8745 11.59
Операционный денежный поток, млрд $
0.3801 0.3725 0.3588 0.5266 1.12 0.5824 1.13 1.58 2.08 2.08 1.30 13.18
Операционная прибыль, млрд $
0.329 0.432 0.5403 0.5549 0.6114 0.6635 0.8721 1.13 1.35 1.35 0.9254 17.17
Операционные расходы, млрд $
0.685 0.8101 0.9016 1.02 1.05 1.32 1.69 1.81 2.16 2.16 1.61 15.52
CAPEX, млрд $
0.213 0.245 0.308 0.2623 0.2606 0.3867 0.4288 0.4348 0.6041 0.6041 0.4230 18.31


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.1122 0.1383 0.0787 0.1648 0.1846 0.2291 0.4285 1.29 0.742 0.742 0.5748 32.08
Total Receivables $
1.97 2.48 2.93 3.35 3.17 4.2 4.75 5.82 6.38 6.38 4.86 15.01
Total Current Assets $
2.29 2.87 3.33 3.83 3.59 4.73 5.54 7.68 7.85 7.85 5.88 16.94
Чистые активы, млрд $
3.09 3.34 3.8 3.33 3.83 3.59 4.73 2.26 5.57 2.26 4.00 7.78
Активы, млрд $
5.35 6.48 7.08 8.33 8.4 12.86 13.46 16.24 18.68 18.68 13.93 17.33
Short Term Debt $
0.0076 0.0012 0.0656 0.1673 0.0999 0.1074 0.1856 0.6132 0.1568 0.1568 0.2326 9.43
Long Term Debt $
0.3536 0.6707 1.04 1.29 1.17 3.72 3.69 3.66 4.1 4.1 3.27 28.50
Задолженность, млрд $
2.01 2.68 3.47 4.28 4.05 7.74 8.07 9.95 11.35 11.35 8.23 22.89
Чистый долг, млрд $
0.2489 0.5337 1.03 1.49 1.27 3.77 3.55 3.17 3.74 3.74 3.10 24.11
Долг, млрд $
0.3611 0.0012 1.11 1.66 1.45 4 3.98 4.46 4.48 4.48 3.67 25.31
Interest income $
0.007 0.0024 0.000832 0.0016 0.000927 0.0024 0.0032 0.1218 0.0068 0.0270 48.97
Расходы на обслуживание долга $
0.0149 0.0209 0.0369 0.0669 0.045 0.0689 0.1244 0.1869 0.2027 0.2027 0.1256 35.12
Чист. проц. доходы, млрд $
-0.0125 0.000832 0.0016 0.000927 0.0024 0.0032 0.1218 0.0068 0.0068 0.0270 48.97
Goodwill $
1.93 1.55 1.6 1.87 1.9 2.02 2.12 3.53 3.59 4.05 3.06 14.93
Амортизация, млрд $
0.0317 0.0322 0.044 0.1737 0.0907 0.2061 0.6446 0.6138 0.7423 0.7423 0.4595 52.26
Себестоимость, млрд $
6.64 8.23 9.69 10.51 9.54 11.03 14.54 17.95 20.16 20.16 14.64 16.14
Товарно материальные запасы $
0.0885 0.0809 0.1077 0.0557 0.0505 0.0847 0.1033 0.1757 0.2602 0.2602 0.1349 38.80


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.26 2 1.9 2.73 3.07 3.34 3.32 5 6.03 6.03 4.15 14.46
Цена акции ао 34.85 39.11 30.1 40.71 72.02 159.62 215.8 316.05 335.36 335.36 219.77 36.02
Число акций ао, млн 157 157 154 147 145 145 147.99 148.82 150.06 150.06 147.37 0.69
FCF/акцию 1.07 0.8142 0.329 1.79 5.89 1.35 4.74 7.67 9.84 9.84 5.90 10.81


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 6.18 8.83 7.93 10.5 10.62 10.28 9.36 12.78 13.32 13.32 38.03 11.27 4.63
ROA, % 3.75 5.32 4.33 5.22 5.33 4.57 3.73 5.01 5.18 5.18 7.87 4.76 -0.57
ROIC, % 7.71 5.68 8.16 6.89 8.62 8.33 7.21 5.76 7.44 7.14 15.11 7.47 -2.90
ROS, % 3.92 4.4 5.24 5.45 5.28 2.88 3.57 3.82 3.82 3.82 13.32 3.87 -6.27
ROCE, % 11.27 9.34 9.14 9.77 6.85 8.34 10.49 11.18 19.3 19.3 85.52 11.23 23.02
Ebit margin, % 4.58 3.57 3.46 4.91 5.54 5.98 5.98 5.98 5.17 11.56
Рентаб EBITDA, % 6.24 6.61 6.02 6.27 6.7 8.69 8.48 9.11 9.11 9.11 22.86 8.42 6.34
Чистая рентаб, % 4.3 4.6 2.63 3.32 3.98 3.74 2.88 3.57 3.82 3.82 13.53 3.60 -0.82
Operation Margin, % 4.56 5.18 4.81 5.44 5.11 5.11 5.4 5.69 5.69 5.69 17.30 5.40 2.17
Чистая процентная маржа, % 6.16 3.78 4.11 2.59 3.33 2.63 3.32 3.98 3.74 3.38 14.35 3.40 2.35
Доходность FCF, % 0.131 7.77 5.27 2.34 0.9782 4.76 12.7 1.36 3.71 4.29 5.36 -2.06


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
47.8 21.3 15.78 14.99 23.02 34.19 43.45 42.78 52.9 52.9 20.90 39.27 18.11
P/BV
1.5 1.6 1.28 1.49 2.36 3.25 3.95 5.07 6.53 6.53 11.53 4.23 22.57
P/S
0.7 0.7 0.4144 0.4977 0.9156 1.28 1.25 1.53 2.02 2.02 3.30 1.40 17.15
P/FCF
43.62 84.67 22.08 12.13 86.62 26.98 42.04 25.84 19.96 19.96 29.33 40.29 -25.44
E/P
0.0558 0.0565 0.0724 0.0662 0.0337 0.026 0.028 0.0253 0.0307 0.0307 0.05 0.0287 -1.85
EV/EBIT
13.55 29.32 45.55 29.68 30.28 36.48 36.48 36.48 35.69 -4.34
EV/EBITDA
9.73 9.03 7.66 10.32 16.42 23.45 16.78 19.78 23.92 23.92 13.68 20.07 7.81
EV/S
0.6527 0.5564 0.5651 0.6984 1.39 1.46 1.68 2.18 2.18 2.18 3.98 1.78 9.42
EV/FCF
48.34 122.48 25.9 9.15 92.07 35.48 30.69 34.93 34.93 34.93 37.31 45.62 -17.62
Debt/EBITDA
1.66 1.5 2.27 2.07 4.6 2.68 2.52 2.08 2.08 2.08 2.22 2.79 -14.68
Netdebt/Ebitda
0.94 1.46 1.41 1.15 3.45 2.39 1.79 1.73 1.73 1.73 1.65 2.22 -12.89
Debt/Ratio
0.41 0.49 0.51 0.48 0.6 0.2953 0.2749 0.2397 0.2397 0.2397 1.28 0.3299 -16.77
Debt/Equity
0.71 0.96 1.06 0.93 1.51 0.7385 0.7117 0.6121 1.55 1.55 0.85 1.02 0.52
Debt/Net Income
2.13 3.77 3.63 2.86 7.89 8.09 5.99 4.95 4.95 4.95 4.38 6.37 -8.90
PEG
20.39 20.39 20.39 0.00
Бета
1.24 1.17 1.12 0.7348 3.23 1 1 0.59 1.45 -3.09
Индекс Альтмана
3.62 3.3 3.23 3.32 5.15 4.31 4.47 4.11 3.75 3.75 10.48 4.36 -6.15


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0212 0.002 0.004 0.0232 0.0289 0.034 0.0411 0.0478 0.0542 0.0446 0.0412 13.40
Дивиденд
0.06 0.04 0.17 0.21 0.25 0.29 0.33 0.37 0.2 0.48 0.2880 -4.36
Див доход, ао, %
0 0 0.2882 0.2859 0.2172 0.2035 0.1529 0.1139 0.1133 0.1267 1.91 0.1602 -12.20
Дивиденды / прибыль, %
0 0.6353 1.38 5.78 6.48 7 8.36 6.41 5.99 5.99 42.33 6.85 -1.56
Dividend Coverage Ratio
78.75 12.64 13.91 13.11 11.82 10.29 15.59 16.7 20.29 20.29 14.94 11.41


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0 0 0 0 0 0 0 0 0
Всего задолженность
1.81 2.26 2.14 5.74
CAPEX/Выручка, %
2.33 2.98 2.51 2.08 2.55 2.55 1.82
Персонал, чел
35 800 43 700 47 300 52 500 10.04