Veolia Environnement (VIE)

Index:

CAC 40

  34.30
   
  • Change Today:
     0.10
  • 52 Week High:  36.20
  • 52 Week Low:  27.57
  • Currency: Euro
  • Shares Issued: 494.25m
  • Volume: 139,613
  • Market Cap:  16,953m
  • Beta: 0.07

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Continuing Operations          
Revenue 44,396.00 44,692.00 45,351.00 42,885.00 28,508.10
Operating Profit/(Loss) 3,208.00 2,881.00 2,847.00 2,333.00 1,317.50
Profit Before Tax 2,324.00 2,114.00 1,869.00 1,496.00 900.70
Profit After Tax 1,217.00 1,098.00 1,358.00 1,076.00 554.90
           
Earnings per Share - Basic 159.00¢ 171.00¢ 136.00¢ 115.00¢ 68.00¢
Earnings per Share - Adjusted 159.00¢ 171.00¢ 136.00¢ 115.00¢ 68.00¢
           
Dividend per Share 150.00¢ 140.00¢ 112.00¢ 100.00¢ 100.00¢
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Assets          
Non-Current Assets          
Property, Plant & Equipment 20,210.00 19,752.00 18,987.00 18,566.00 10,264.30
Intangible Assets 19,402.00 19,868.00 20,056.00 20,072.00 9,907.20
Other Non-Current Assets 5,195.00 23,412.00 5,626.00 5,953.00 9,461.90
  44,807.00 63,032.00 44,669.00 44,591.00 29,633.40
Current Assets          
Inventories 1,465.00 1,497.00 1,550.00 1,486.00 816.30
Cash at Bank & in Hand 8,021.00 9,601.00 8,696.00 9,012.00 10,518.70
Other Current Assets 16,378.00 16,711.00 17,651.00 18,216.00 12,108.90
  25,864.00 27,809.00 27,897.00 28,714.00 23,443.90
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 70,671.00 90,841.00 72,566.00 73,305.00 53,077.30
Current Liabilities          
Borrowings 215.00 197.00 8,041.00 7,232.00 9,446.20
Other Current Liabilities 29,824.00 30,473.00 21,973.00 21,972.00 14,370.30
           
Current Liabilities 30,039.00 30,670.00 30,014.00 29,204.00 23,816.50
           
Net Current Assets c(4,175.00) c(2,861.00) c(2,117.00) c(490.00) c(372.60)
           
Borrowings 18,978.00 18,281.00 20,310.00 21,348.00 13,349.00
Other Non-Current Liabilities 8,390.00 8,702.00 7,540.00 7,886.00 3,141.80
Non-Current Liabilities 27,368.00 26,983.00 27,850.00 29,234.00 16,490.80
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 57,407.00 57,653.00 57,864.00 58,438.00 40,307.30
           
Net Assets 13,264.00 15,306.00 14,702.00 14,867.00 12,770.00
           
Shareholders Funds 10,855.00 12,915.00 12,311.00 12,255.00 12,770.00
           
Minority Interests/Other Equity 2,409.00 2,391.00 2,391.00 2,612.00 n/a
Total Equity 13,264.00 15,306.00 14,702.00 14,867.00 12,770.00
Cash Flow 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Net Cash Flow From Operating Activities 5,150.00 5,044.00 5,027.00 4,104.00 3,147.20
Net Cash Flow from Investing Activities (3,296.00) (2,115.00) (21,210.00) 4,430.00 (820.60)
Net Cash Flow from Financing Activities (3,358.00) (1,857.00) (3,137.00) (10,185.00) 2,357.80
Net Increase/Decrease In Cash (1,504.00) 1,072.00 (19,320.00) (1,651.00) 4,684.40
Ratios - based on IFRS 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Continuing Operations          
PE Ratio - Adjusted 18.7 15.9 21.0 20.9 47.4
PEG - Adjusted n/a 0.6 1.2 0.3 0.1
Earnings per Share Growth - Adjusted -7% 26% 18% 69% 325%
Dividend Cover 1.06 1.22 1.21 1.15 0.68
Revenue per Share 8,982.59¢ 9,042.48¢ 9,175.81¢ 8,676.87¢ 5,768.01¢
Pre-Tax Profit per Share 470.21¢ 427.72¢ 378.15¢ 302.68¢ 182.24¢
Operating Margin 7.23% 6.45% 6.28% 5.44% 4.62%
Return on Capital Employed 17.80% 15.19% 8.13% 6.40% 3.51%
           
Dividend Yield 5.0% 5.2% 3.9% 4.2% 3.1%
Dividend per Share Growth 7.14% 25.00% 12.00% n/a 42.86%
Operating Cash Flow per Share 1,041.99¢ 1,020.55¢ 1,017.11¢ 830.36¢ 636.77¢
Cash Incr/Decr per Share (304.30¢) 216.90¢ (3,908.99¢) (334.05¢) 947.79¢
Net Asset Value per Share (exc. Intangibles) (1,241.89¢) (923.02¢) (1,083.27¢) (1,053.12¢) 579.23¢
Net Gearing 102.92% 68.73% 159.65% 159.67% 96.14%

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