Beneteau SA
PAR:BEN

Watchlist Manager
Beneteau SA Logo
Beneteau SA
PAR:BEN
Watchlist
Price: 8.47 EUR -0.35% Market Closed
Market Cap: 701.2m EUR
Have any thoughts about
Beneteau SA?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.2B
-17%
Revenue
Growth Rates:
1 Year
-25%
3 Years
+83%
5 Years
-
7 Years
-
10 Years
-
158.1m
-23%
Operating Income
Growth Rates:
1 Year
-23%
3 Years
+158%
5 Years
-
7 Years
-
10 Years
-
117.3m
-37%
Net Income
Growth Rates:
1 Year
-30%
3 Years
+149%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Beneteau SA

Revenue
1.2B EUR
Cost of Revenue
-489.6m EUR
Gross Profit
719.2m EUR
Operating Expenses
-561.1m EUR
Operating Income
158.1m EUR
Other Expenses
-40.8m EUR
Net Income
117.3m EUR

Income Statement
Beneteau SA

Rotate your device to view
Income Statement
Currency: EUR
Aug-2003 Feb-2004 Aug-2004 Feb-2005 Aug-2005 Feb-2006 Aug-2006 Feb-2007 Aug-2007 Feb-2008 Aug-2008 Feb-2009 Aug-2009 Feb-2010 Aug-2010 Feb-2011 Aug-2011 Feb-2012 Aug-2012 Feb-2013 Aug-2013 Feb-2014 Aug-2014 Feb-2015 Aug-2015 Feb-2016 Aug-2016 Feb-2017 Aug-2017 Feb-2018 Aug-2018 Feb-2019 Aug-2019 Feb-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
637
N/A
666
+5%
716
+7%
744
+4%
775
+4%
789
+2%
827
+5%
885
+7%
1 014
+15%
1 084
+7%
1 095
+1%
886
-19%
661
-25%
675
+2%
780
+16%
836
+7%
924
+10%
905
-2%
833
-8%
838
+1%
815
-3%
803
-1%
808
+1%
839
+4%
969
+16%
1 005
+4%
1 084
+8%
1 166
+8%
1 208
+4%
1 243
+3%
1 287
+4%
1 318
+2%
1 336
+1%
1 360
+2%
659
-52%
1 227
+86%
1 117
-9%
1 508
+35%
1 606
+6%
1 465
-9%
1 209
-17%
Gross Profit
Cost of Revenue
(409)
(429)
(477)
(434)
(379)
(379)
(395)
(429)
(503)
(532)
(539)
(442)
(349)
(359)
(399)
(413)
(468)
(461)
(421)
(428)
(411)
(398)
(400)
(411)
(486)
(500)
(539)
(571)
(594)
(602)
(616)
(614)
(617)
(633)
(319)
(578)
(467)
(689)
(711)
(612)
(490)
Gross Profit
228
N/A
238
+4%
238
+0%
310
+30%
396
+28%
409
+3%
433
+6%
456
+5%
511
+12%
553
+8%
556
+1%
445
-20%
312
-30%
316
+1%
381
+21%
424
+11%
455
+7%
444
-2%
413
-7%
409
-1%
404
-1%
405
+0%
408
+1%
428
+5%
484
+13%
504
+4%
545
+8%
595
+9%
614
+3%
641
+4%
671
+5%
704
+5%
719
+2%
727
+1%
340
-53%
649
+91%
650
+0%
819
+26%
895
+9%
853
-5%
719
-16%
Operating Income
Operating Expenses
(143)
(159)
(150)
(219)
(299)
(315)
(329)
(344)
(376)
(406)
(397)
(358)
(328)
(315)
(336)
(370)
(388)
(416)
(413)
(406)
(404)
(398)
(400)
(425)
(454)
(478)
(511)
(528)
(535)
(559)
(583)
(615)
(637)
(650)
(279)
(553)
(557)
(665)
(689)
(646)
(561)
Selling, General & Administrative
(136)
(141)
(152)
(175)
(197)
(204)
(210)
(222)
(250)
(273)
(267)
(237)
(189)
(180)
(211)
(238)
(260)
(273)
(266)
(260)
(253)
(254)
(272)
(263)
(306)
(299)
(341)
(328)
(368)
(362)
(418)
(414)
(451)
(426)
(200)
(393)
(375)
(486)
(465)
(456)
(394)
Depreciation & Amortization
(22)
(22)
(26)
(28)
(32)
(34)
(38)
(38)
(39)
(41)
(43)
(44)
(45)
(46)
(48)
(48)
(49)
(51)
(52)
(54)
(56)
(56)
(56)
(58)
(60)
(60)
(63)
(64)
(64)
(66)
(65)
(68)
(74)
(78)
(33)
(64)
(59)
(60)
(56)
(54)
(55)
Other Operating Expenses
15
3
27
(17)
(70)
(77)
(81)
(83)
(87)
(92)
(87)
(76)
(95)
(88)
(77)
(83)
(80)
(93)
(94)
(92)
(94)
(88)
(72)
(104)
(88)
(118)
(108)
(136)
(103)
(131)
(99)
(133)
(111)
(146)
(46)
(96)
(122)
(119)
(168)
(137)
(112)
Operating Income
85
N/A
78
-8%
88
+13%
91
+3%
97
+7%
94
-3%
104
+11%
112
+8%
135
+21%
147
+9%
159
+8%
87
-45%
(16)
N/A
1
N/A
45
+6 691%
54
+19%
67
+24%
28
-58%
0
-99%
4
+2 093%
1
-87%
7
+1 208%
8
+25%
2
-71%
29
+1 123%
27
-9%
33
+25%
67
+100%
79
+18%
81
+3%
88
+9%
90
+1%
82
-9%
77
-6%
61
-20%
96
+56%
93
-3%
154
+66%
206
+33%
207
+0%
158
-23%
Pre-Tax Income
Interest Income Expense
0
0
0
0
1
0
1
2
5
6
7
6
2
2
2
2
6
4
(2)
1
0
(1)
3
(15)
(13)
2
(2)
(3)
0
4
5
0
(2)
(1)
3
2
(8)
(15)
(9)
6
(3)
Non-Reccuring Items
1
0
0
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
1
1
1
1
(0)
(0)
(0)
1
1
1
1
(1)
(1)
(4)
(5)
(1)
1
3
3
3
0
(1)
Total Other Income
(0)
2
1
1
3
3
2
3
(0)
(3)
(3)
(4)
(3)
(3)
(2)
(1)
0
0
0
0
0
0
0
0
0
1
0
(0)
0
0
0
1
(0)
(1)
1
(0)
(2)
0
3
(0)
(28)
Pre-Tax Income
85
N/A
80
-6%
90
+12%
92
+2%
97
+6%
97
+0%
107
+10%
118
+10%
140
+19%
151
+8%
163
+8%
89
-46%
(18)
N/A
(0)
+99%
45
N/A
55
+21%
73
+32%
31
-57%
(2)
N/A
5
N/A
1
-80%
6
+497%
12
+91%
(12)
N/A
16
N/A
30
+85%
32
+7%
65
+104%
80
+23%
86
+8%
93
+7%
89
-4%
76
-15%
69
-8%
64
-8%
98
+55%
86
-13%
143
+66%
203
+42%
213
+5%
126
-41%
Net Income
Tax Provision
(28)
(26)
(31)
(32)
(34)
(34)
(37)
(40)
(46)
(49)
(48)
(24)
7
2
(14)
(18)
(26)
(9)
1
(3)
(1)
(1)
(2)
6
(3)
(9)
(7)
(18)
(20)
(22)
(32)
(31)
(28)
(32)
(17)
(25)
(22)
(40)
(56)
(54)
(36)
Income from Continuing Operations
58
54
58
60
63
63
70
78
94
102
114
64
(10)
2
31
37
47
22
(1)
2
0
5
9
(6)
13
21
25
47
60
64
60
58
48
38
47
73
64
103
146
159
90
Income to Minority Interest
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
(0)
(0)
(0)
0
0
(0)
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
1
1
1
1
0
0
(0)
(0)
(0)
0
0
Equity Earnings Affiliates
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
58
N/A
55
-5%
59
+7%
61
+2%
64
+6%
64
0%
72
+11%
78
+9%
94
+19%
102
+9%
114
+12%
64
-44%
(10)
N/A
2
N/A
31
+1 614%
37
+19%
47
+26%
22
-53%
(1)
N/A
2
N/A
1
-60%
6
+659%
9
+65%
(6)
N/A
13
N/A
21
+64%
25
+18%
46
+86%
60
+29%
64
+7%
61
-4%
60
-3%
49
-17%
39
-21%
47
+21%
73
+56%
79
+8%
103
+30%
167
+62%
185
+11%
117
-37%
EPS (Diluted)
0.71
N/A
0.67
-6%
0.66
-1%
0.66
N/A
0.88
+33%
0.78
-11%
0.86
+10%
0.94
+9%
1.12
+19%
1.21
+8%
1.36
+12%
0.79
-42%
-0.13
N/A
0.02
N/A
0.37
+1 750%
0.44
+19%
0.57
+30%
0.27
-53%
-0.01
N/A
0.02
N/A
-0.01
N/A
0.05
N/A
0.11
+120%
-0.09
N/A
0.15
N/A
0.25
+67%
0.3
+20%
0.56
+87%
0.73
+30%
0.77
+5%
0.75
-3%
0.72
-4%
0.6
-17%
0.47
-22%
0.57
+21%
0.89
+56%
0.95
+7%
1.25
+32%
2.06
+65%
2.28
+11%
1.44
-37%

See Also

Summary
BEN intrinsic value, competitors valuation, and company profile.
DCF Valuation
BEN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BEN stock valuation using valuation multiples.
Wall Street Estimates
BEN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BEN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.