DEME Group N.V. (DEME.BR) Annual Margin Report - Discounting Cash Flows
DEME.BR
DEME Group N.V.
DEME.BR (BRU)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in EUR

Monetary values in EUR

amounts except #

Average LTM
Feb 20
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 3,175 4,302 4,101 3,285 2,655 2,511 2,196
Revenue Growth Rate 9.55% 4.9% 24.83% 23.76% 5.74% 14.34% -16.25%
Cost of Revenue 2,279 3,263 2,686 2,139 2,529 1,579 1,479
Gross Profit 895.9 1,039 1,416 1,146 126.1 931.8 716.9
Gross Margin 28.01% 24.14% 34.52% 34.9% 4.75% 37.11% 32.65%
Operating Income 229.8 420.9 353.6 241.3 155.2 143.3 64.28
Operating Margin 6.71% 9.78% 8.62% 7.34% 5.85% 5.71% 2.93%
Net Income 175.8 326.1 288.2 162.8 112.7 114.6 50.41
Net Margin 5.11% 7.58% 7.03% 4.95% 4.25% 4.56% 2.3%

Monetary values in EUR

amounts except #

Average LTM
Feb 20
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 3,175 4,302 4,101 3,285 2,655 2,511 2,196
Cash From Operating Activities Margin 18.54% 20.9% 26.27% 13.81% 16.44% 16.71% 17.14%
Cash From Operating Activities 610.4 898.9 1,077 453.7 436.4 419.6 376.4
Free Cash Flow Margin 7.94% 14.85% 19.29% 1.67% -1.79% 5.55% 8.09%
Free Cash Flow 292.3 638.7 791 54.71 -47.55 139.4 177.7
Depreciation and Amortization Margin 9.55% 10.38% 0% 10.41% 11.99% 11.6% 12.94%
Depreciation and Amortization 280.3 446.4 0 342.1 318.2 291.1 284.2
Capital Expenditure Margin -10.6% -6.05% -6.98% -12.14% -18.23% -11.16% -9.05%
Capital Expenditure -318.1 -260.1 -286.4 -398.9 -483.9 -280.1 -198.7
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program