GEK TERNA Holdings, Real Estate, Construction S.A.

GEK TERNA Holdings, Real Estate, Construction S.A.

GEKTERNA.AT
GEK TERNA Holdings, Real Estate, Construction S.A.GR flagAthens Stock Exchange
47.00
EUR
+0.78
- -
4.75BMarket Cap
GEK TERNA Holdings, Real Estate, Construction S.A.
GEKTERNA.AT
(Athens Stock Exchange)

Recent

price

47.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
7.21
10.16
7.98
7.1
9.95
9.9
11.74
12.15
14.3
11.79
9.2
11.89
41.08
34.54
32.85
38.51
9.86
Revenue per Share
-0.1
-0.06
-0.62
-1.01
-0.66
-0.15
0.35
0.72
0.05
0.24
0.13
0.52
1.42
1.57
8.27
1.39
-0.15
Basic EPS, GAAP
-1.85
-0.18
-0.65
1.03
1.69
0.82
1.51
0.08
0.98
0.47
2
1.15
-0.12
2.38
-29.12
-7.78
0.81
Free Cash Flow per Basic Share
0.17
0.03
0.04
- -
- -
- -
0.06
0.07
0.04
0.01
- -
- -
- -
- -
- -
0.41
- -
Dividend per Share
1.34
1.11
0.27
-0.97
-2.24
-2.27
-1.98
-1.4
-2.75
-2.99
-3.52
-3.48
-2.31
-0.86
9.86
10.64
-2.26
Book Value per Share
4.7
3.99
2.87
6.04
4.84
4.63
5.12
-0.75
-0.78
0.09
0.86
1.63
4.75
6.26
-21.54
-29.27
4.61
Tangible Book Value per Share
84
84
84
85
93
98
99
98
98
98
97
96
96
94
99
100
99
Basic Weighted Avg Shares
606
857
673
603
924
972
1,163
1,186
1,403
1,156
892
1,144
3,938
3,252
3,250
3,855
972
Sales/Revenue/Turnover
4.61
8.23
3.4
4.66
3.44
8.67
15.75
17.01
12.79
14.6
11.75
14.95
11.35
7.75
6.73
8.1
8.01
Operating Margin (%)
34
68
63
57
73
77
77
74
112
123
99
107
134
95
123
232
77
Depreciation Expense
-8
-5
-53
-86
-61
-14
34
70
4
23
13
50
137
148
818
139
-14
Net Income, GAAP
155.95
78.9
- -
- -
- -
122.6
51.06
38.23
41.07
28.38
24.55
10.58
27.1
33.28
66.68
25.32
122.6
Effective Tax Rate (%)
-1.38
-0.59
-7.81
-14.26
-6.63
-1.49
2.94
5.89
0.32
2.03
1.43
4.37
3.47
4.54
25.18
3.61
-1.49
Profit Margin (%)
345
236
219
325
234
307
422
234
329
397
998
1,349
1,696
1,715
1,633
1,719
307
Working Capital
514
454
487
523
476
511
844
1,272
1,574
1,802
2,214
2,410
2,720
2,814
4,461
5,672
511
LT Debt
719
666
577
640
566
562
599
768
729
767
827
871
1,191
1,277
1,772
2,048
562
Total Equity
-1.05
0.93
- -
- -
- -
-1.45
6.08
6.05
4.17
4.49
2.61
4.53
8.41
3.9
1.32
3.14
-1.34
Return on Invested Capital (%)
-1.33
-0.17
- -
- -
- -
-4.68
5.16
5.68
1.91
3.43
1.41
6.03
5.69
5.34
18.02
4.58
-4.68
Return on Capital (%)
-10.31
-4.87
-90.31
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
13.62
- -
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Jun'15
Sep'15
Dec'15
ST Debt
298
300
271
LT Borrowings
413
392
491
LT Finance Leases
22
21
20
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
93
92
100
Market Capitalization
169
165
150

Working Capital

FRC

in mil. unless spec.
Jun'15
Sep'15
Dec'15
Total Current Assets
1,017
1,143
1,209
Cash, Cash Equivalents & STI
308
420
409
Accounts Receivable, Net
285
308
318
Inventories
80
81
78
Total Current Liabilities
908
923
902
Payables & Accruals
- -
- -
- -
ST Debt
298
300
271
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
14.63%
20.73%
15.55%
Free Cash Flow
-229.98%
-744.97%
-72.97%
Net Income, GAAP
89.78%
169%
-83.01%
Sales/Revenue/Turnover
27.31%
54.73%
18.63%
Total Cash Common Dividend
- -
- -
5,838.22%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
3,250
2025
- -
- -
- -
- -
3,855
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
8.27
2025
- -
- -
- -
- -
1.39
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
0.41
2026
- -
- -
- -
- -
- -
Business
GEK TERNA Holdings, Real Estate, Construction S.A. is a leading Greek infrastructure group primarily engaged in construction, energy, and concessions across Greece, Central and Southeastern Europe, the USA, North Africa, and the Middle East. The company manufactures and provides services in construction contracting; infrastructure concessions including motorways, water and wastewater treatment, and social infrastructure projects; renewable energy production and electricity generation; waste management; and e-ticketing systems. Its activities encompass the development, procurement, and operation of energy projects including natural gas and renewable energy sources. Founded in 1999 and headquartered in Athens, Greece, GEK TERNA operates through various subsidiaries, including the former renewable energy arm Terna Energy, which held the largest and most diversified renewable portfolio in Greece and projects in Bulgaria and Poland. In a major strategic development in 2024, GEK TERNA sold a 70% stake in Terna Energy to Masdar, the UAE’s clean energy leader, in a €3.2 billion transaction—the largest ever energy deal on the Athens Stock Exchange—while retaining and consolidating non-core assets such as waste management, e-ticketing, and construction within its group. In 2025, GEK TERNA entered a strategic partnership and merger in the electricity supply sector with Motor Oil, creating a vertically integrated structure aimed at expanding market presence and addressing energy transition challenges, supported by considerable investments. More recently, GEK TERNA launched a significant capital return initiative by commencing an equity buyback program for up to 10% of its issued share capital and secured a €500 million bond issuance co-invested by the European Bank for Reconstruction and Development (EBRD). Proceeds from this bond finance renewable energy, battery storage, social infrastructure, and water projects across Greece, Romania, Albania, and Kosovo, further supporting GEK TERNA’s commitment to sustainable infrastructure and environmental standards. The company’s portfolio also includes long-term concession contracts for large-scale public-private partnership (PPP) projects including irrigation, multi-storey car parks, and motorways, underscored by investments exceeding €60 million in 2023-24 to boost growth in construction and infrastructure segments. GEK TERNA’s recent financial performance reflects robust growth with adjusted EBITDA significantly increasing year-over-year, driven by higher concession revenues and operational efficiencies. The company targets continued expansion in core sectors leveraging strategic partnerships, capital market activities, and a diversified portfolio encompassing construction, energy, infrastructure concessions, and environmental services across multiple geographies. This comprehensive strategic repositioning and ongoing capital investments position GEK TERNA as a dominant player in the infrastructure and energy sectors within Greece and the broader European region, with expanding footprint and enhanced capabilities following its 2024-25 transformative transactions and alliances.