Owner Scorecard


← All companies ← EXK Manual FINV → ← ESOA Construction & Engineering FIX →

FER, Ferrovial N.V.

Construction & Engineering capital-intensive

Revenue is led by Construction division (79%) and Toll roads division (14%), with 3 more segments behind.

Latest annual: FY2025 20-F · figures as filed, in EUR · US listing is the ordinary share
FER · Ferrovial N.V.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
€9.6B
+5.2% YoY · 8% 3-yr CAGR
Vital signs · TTM, with 4-yr average
Revenue €9.6B 4-yr avg €8.7B
Operating margin 32.3% 4-yr avg 15.6%
ROIC 190% 4-yr avg 239%

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What it is
A capital-intensive business, run on heavy physical assets that must be kept working and earn a return above what they cost to maintain.
What moves the needle
Operating margin has run about 7.3% through the cycle, a thin margin, where volume, cost discipline and the price it gets all bear on the result. The operating margin has swung widely — from 5.6% to 34% over the years — so the through-cycle figure carries more than any single year, and the worst year more than the best. On its own account, the filing leans hardest on customer concentration, set against the numbers in what the filing emphasizes, below.

Every line is arithmetic on the company's filings, shown in full in the sections below.

Where the money comes from

read the 20-F →

Construction division is 79% of revenue, with Toll roads division the other meaningful segment at 14%.

Revenue by reportable segment, FY2025
  • Construction division79%€7.7B
  • Toll roads division14%€1.4B
  • Corporation division5%€460M
  • Energy and mobility infrastructures division4%€339M
  • Airports division1%€111M
  • Revenue adjustments-3%(€310M)
By geographyUnited States36%Poland23%Spain20%Other countries9%United Kingdom8%Canada4%

From the segment footnote of the company's own 20-F. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2022–2025

realized figures from each filing · older years to the left
2022’222023’232024’242025’25TTMTTMDec 2025
Income statement
€7.6B€8.5B€9.1B€9.6B€9.6BRevenueRevenue
€423M€625M€3.1B€3.1BOperating incomeOp. inc.
5.6%7.3%34.0%32.3%Operating marginOp. mgn
€188M€341M€3.2B€888M€888MNet incomeNet inc.
14%25%4%-7%-7%Effective tax rateTax rate
Cash flow & returns
€1.0B€1.3B€1.3B€1.9B€1.9BOperating cash flowOp. cash
€299M€401M€441M€490M€490MDepreciationDeprec.
€515M€521M(€2.4B)€548M€548MWorking capital & otherWC & other
€132M€136M€130M€156M€156MDividends paidDiv. paid
239%190%ROICROIC
4%9%53%15%15%Return on equityROE
1%5%51%12%12%Retained to equityRetained/eq
Balance sheet
€5.1B€4.8B€4.8B€4.3B€4.3BCash & investmentsCash+inv
€1.6B€1.7B€2.2B€2.2B€2.2BReceivablesReceiv.
€458M€492M€540M€540MInventoryInvent.
€3.4B€3.6B€3.9B€4.2B€4.2BAccounts payablePayables
(€1.8B)(€1.5B)(€1.2B)(€1.4B)(€1.4B)Operating working capitalOper. WC
€7.0B€7.7B€7.3B€7.3BCurrent assetsCur. assets
€5.8B€6.3B€6.5B€6.5BCurrent liabilitiesCur. liab.
1.2×1.2×1.1×1.1×Current ratioCurr. ratio
€479M€475M€500M€412M€412MGoodwillGoodwill
€26.3B€29.0B€27.4B€27.4BTotal assetsAssets
(€5.1B)(€4.8B)(€4.8B)(€4.3B)(€4.3B)Net debt / (cash)Net debt
€4.2B€3.8B€6.1B€5.9B€5.9BShareholders’ equityEquity
Per share
723M728M724M719M719MShares out (diluted)Shares
€10.44€11.69€12.63€13.39€13.39Revenue / shareRev/sh
€0.26€0.47€4.47€1.24€1.24EPS (diluted)EPS
€0.18€0.19€0.18€0.22€0.22Dividends / shareDiv/sh
€5.85€5.17€8.39€8.22€8.22Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
3-yr5-yr
Revenue / share+8.7%/yr+8.7%/yr (3-yr)
EPS+68.2%/yr+68.2%/yr (3-yr)
Dividends / share+6.0%/yr+6.0%/yr (3-yr)
Book value / share+12.0%/yr+12.0%/yr (3-yr)

The record, charted

FY2022–2025

Each measure over its full record; the current point and the worst year marked.

Share count
719Mpeak FY2023

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2022FY2025
III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 20-F · source on SEC EDGAR →
Material weakness in financial controls
“For further details regarding our remediation efforts with respect to the previously identified material weakness see "Item 15.”

The figures below are only as sound as the controls that produced them. read the note →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash, debt-free
    Cash €4.3B − debt €0
    What this means

    Cash and short-term investments exceed every dollar of debt by €4.3B, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Is it a good business?

  • Not enough data
    Industry peers: median 8%
    What this means

    The filing data didn't include the inputs for this check.

  • Not enough data
    Industry peers: median 4%
    What this means

    The filing data didn't include the inputs for this check.

  • Cash-backed
    Cash from ops €1.9B ÷ net income €888M

    In the filing’s words The filing discloses a material weakness in its financial controls — the reported numbers here, and the record built on them, are only as reliable as the controls that produced them.

    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

  • Investing or harvesting?
    Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Graham’s defensive tests · 0 of 1 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size
    Revenue ≥ $2B (a dollar floor) · €9.6B
    What this means

    Big enough to weather a storm. Graham's floor is a dollar figure — about $2B of revenue as a conservative modern stand-in. This company reports in its home currency and we carry no exchange rate, so we show the figure and leave the size bar for you to apply rather than convert it with a number we don't have.

  • Strong liquidity Miss
    Current ratio ≥ 2× · 1.13×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are €2.07/share (latest year €1.23), the averaged base the calculator's gate runs on, and book value is €8.20/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2022–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 4 of 4
    What this means

    Never lost money over the record, the earnings stability Graham insisted on.

  • Operating margin 7% (median, 3 yrs)

    In the filing’s words The record and the words agree: the margin widened and the filing attributes the gain to its own pricing, not volume alone.

    What this means

    Over the 3 years on record the operating margin has run around 7% — too short a record to call a through-cycle trend, but that is the level the business earns at.

  • Worst year 2022 · 5.6% op. margin
    What this means

    Stayed profitable even in its hardest year, the resilience that survives recessions.

  • Share count −0.2%/yr
    What this means

    Roughly flat share count, little dilution, little buyback.

  • Dividend record rising
    What this means

    Paid and raised the dividend across the record, the continuity Graham prized.

Does AI threaten the moat?

Low contestability

The moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.

In its own filing Raised, but not as a competitor

The filing raises AI among its risks, but in other terms (security, regulation, energy or the like), not as a competitor to its product; it frames AI mainly as a capability.

AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat, and the company is using it that way.

Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.

All figures as filed; the source filing is linked above.

Current Position

as of fiscal year-end, Dec 31, 2025

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets€7.3B
  • Cash & short-term investments€4.3B
  • Receivables€2.2B
  • Inventory€540M
  • Other current assets€254M
Current liabilities€6.5B
  • Accounts payable€4.2B
  • Other current liabilities€2.3B
Current ratio1.13×all current assets ÷ what's due · Graham looked for 2×
Quick ratio1.05×stricter: inventory excluded
Cash ratio0.66×strictest: cash alone against what's due
Working capital€846Mthe cushion left after near-term bills
Deeper floors
Tangible book value€5.5Bequity stripped of goodwill & intangibles
Net current asset value(€12.4B)Graham's net-net: current assets less all liabilities
Debt incl. operating leases€305M€305M of it operating leases
Deferred revenue€1.8Bcustomer cash collected before delivery; operating float

From the company's latest filing.

Peers, Construction & Engineering

The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.

CompanyRevenueGross marginOp. marginROICOwner earn. margin
FLRFluor Corporation$15.5B3%1.2%8%0%
JJacobs Solutions$12.0B25%4.4%6%5%
FERFerrovial N.V.€9.6B7.3%190%
KBRKbr, Inc.$7.8B12%6.4%13%4%
PRIMPrimoris Services$7.6B11%4.5%12%2%
GVAGranite Construction$4.4B11%2.2%4%1%
ROADConstruction Partners$2.8B15%7.0%8%5%
STRLSterling Infrastructure$2.5B15%7.6%16%8%
Group median5.4%10%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Enter the US price, in dollars: the NYSE/Nasdaq quote you hold. Ferrovial N.V.'s US listing is the ordinary share itself; figures in this tool are translated at EUR 1 = $1.145 (2026-07-17, reference rate); the dollar quote then reconciles exactly. The record tables elsewhere on this page remain as filed, in EUR.

Ferrovial N.V. is profitable, but its owner-earnings base could not be formed from this filing’s tagged data (operating cash flow or capital spending is missing), so the owner-earnings reverse-DCF has no base to grow. We read the price from both ends instead: type a price to see the profitability it demands, then set the mature margin you would believe and weigh the two against each other. Nothing leaves your browser unless you enter it in your notebook.

$
The assumptions

Revenue, delivered8%/yr’22→’25

Enter a price to run it.

Owner earnings it must reach
Margin the price demands
Owner-earnings margin today

Two reads of one future. From your price: the owner earnings the company must reach, valued at a mature multiple and discounted back at your rate, expressed as the margin it implies on revenue grown at your rate. From your belief: the mature margin you would credit, set on the dial above. When the margin the price demands runs above the one you would believe, you are paying for a future taken on faith. For a deep cyclical at a trough, normalized through-cycle earnings are the better lens; this mode is for the genuinely unprofitable, and for the profitable business whose capital spending currently outruns its cash.

Cite: Owner Scorecard, "Ferrovial N.V. (FER), the owner's record," https://ownerscorecard.com/c/FER, data as of 2026-07-09.

Manual order: ← EXK its page in the Manual FINV →

Industry order: ← ESOA the Construction & Engineering chapter FIX →