Owner Scorecard


← Catalog

IBE · Iberdrola SA

IFRS
Latest filing: FY2024 annual report · ESEF (Inline XBRL)

This is a quantitative scorecard. The numbers below are read from Iberdrola SA’s ESEF annual report, in EUR. The narrative — what the business does, its risks, what changed this year — is not machine-read here, so we do not paraphrase it. The filed annual report →

I

The record

What the business has done across the cycle, read straight from the ESEF filing: the multi-year record, and the walk from reported profit to the cash an owner could take out.

The record, 2019–2024

realized figures from each filing · older years to the left
2019’192020’202021’212022’222023’232024’24
Income statement
€36.4B€33.1B€39.1B€53.9B€49.3B€44.7BRevenueRevenue
€5.9B€5.6B€7.3B€8.0B€9.0B€9.7BOperating incomeOp. inc.
16.1%16.8%18.8%14.8%18.2%21.7%Operating marginOp. mgn
€3.5B€3.6B€3.9B€4.3B€4.8B€5.6BNet incomeNet inc.
21%23%33%21%25%28%Effective tax rateTax rate
Cash flow & returns
€6.9B€8.3B€8.1B€10.4B€12.1B€11.9BOperating cash flowOp. cash
€3.9B€4.1B€4.3B€4.8B€4.8B€6.6BDepreciationDeprec.
(€480M)€643M(€73M)€1.3B€2.5B(€335M)Working capital & otherWC & other
€5.2B€5.4B€6.3B€6.3B€7.3B€7.7BCapexCapex
14.2%16.3%16.2%11.6%14.9%17.1%Capex / revenueCapex/rev
€3.0B€4.3B€3.8B€5.7B€7.3B€4.3BOwner earningsOwner earn.
8.2%12.8%9.7%10.5%14.8%9.5%Owner earnings marginOE mgn
€1.7B€2.9B€1.8B€4.2B€4.8B€4.3BFree cash flowFCF
4.8%8.9%4.5%7.7%9.7%9.5%Free cash flow marginFCF mgn
€329M€562M€570M€890M€949M€1.2BDividends paidDiv. paid
7%8%7%7%11%12%Return on equityROE
7%6%6%6%9%9%Retained to equityRetained/eq
Balance sheet
€2.1B€3.4B€4.0B€4.6B€3.0B€4.1BCash & investmentsCash+inv
€2.5B€2.4B€2.6B€2.2B€2.5B€3.0BInventoryInvent.
€2.5B€2.4B€2.6B€2.2B€12.6B€13.8BOperating working capitalOper. WC
€13.6B€15.0B€22.4B€23.4B€23.1B€20.8BCurrent assetsCur. assets
€19.1B€17.9B€24.4B€28.8B€28.1B€30.1BCurrent liabilitiesCur. liab.
0.7×0.8×0.9×0.8×0.8×0.7×Current ratioCurr. ratio
€8.2B€7.6B€8.3B€8.2B€8.4B€8.6BGoodwillGoodwill
€122.4B€122.5B€141.8B€154.7B€150.0B€158.3BTotal assetsAssets
2.7×2.7×3.2×2.6×2.4×2.5×Interest coverageInt. cov.
€47.2B€47.1B€56.1B€58.1B€43.1B€47.1BShareholders’ equityEquity

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2024 the business reported €5.6B of profit but €4.3B of owner earnings: €1.4B less than the profit line, taken out by capital spending and the timing of cash.

Reported net income€5.6B
Owner earnings€4.3B · 10% of revenue
FY2024FY2023FY2022FY2021FY2020
Reported net income€5.6B€4.8B€4.3B€3.9B€3.6B
Depreciation & amortizationnon-cash charge added back+€6.6B+€4.8B+€4.8B+€4.3B+€4.1B
Working capital & othertiming of cash in and out, other non-cash items−€335M+€2.5B+€1.3B−€73M+€643M
Cash from operations€11.9B€12.1B€10.4B€8.1B€8.3B
Maintenance capital expenditurethe spending needed just to hold position and volume−€7.7B−€4.8B−€4.8B−€4.3B−€4.1B
Owner earnings€4.3B€7.3B€5.7B€3.8B€4.3B
Growth capital expenditurediscretionary; spent to get bigger, not to stand still−€2.5B−€1.5B−€2.0B−€1.3B
Free cash flow€4.3B€4.8B€4.2B€1.8B€2.9B
Owner-earnings marginowner earnings ÷ revenue10%15%11%10%13%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

II

Quality & stewardship

Returns, the balance sheet, and stewardship. The same checks the US pages run, in the reporting currency.

Owner’s Scorecard

FY2024 ESEF (Inline XBRL) · source on SEC EDGAR →

Will it survive?

  • Adequate
    Operating income €9.7B ÷ interest expense €4.0B
    What this means

    Comfortable in a normal year, but below the margin of safety Graham looked for. Worth checking how stable the coverage has been across a full cycle.

  • Debt under-captured — leverage unknown, not low
    What this means

    This company pays far more interest than its tagged debt implies (the rest sits under segment dimensions the data source strips), so its net cash or net debt cannot be read honestly: the gap is unknown, not zero, and 'net cash' here would be exactly the fiction the figure is meant to prevent. Judge it on the record and owner earnings instead.

  • Not enough data
    What this means

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

Is it a good business?

  • Debt under-captured
    Industry peers: median 6%
    What this means

    This company's interest bill implies far more debt than its filings tag at the consolidated level (the rest sits under segment dimensions the data source strips), so invested capital, and the return on it, cannot be read honestly. Judge this one on Owner Earnings and the record instead.

  • Solid through the cycle
    6-yr median margin, range 8%–15%; latest €4.3B = operating cash €11.9B − maintenance capex €7.7B
    Industry peers: median 11%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 10% of revenue this year, a 10% median across 6 years.

  • Cash-backed
    Cash from ops €11.9B ÷ net income €5.6B
    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?

  • Reinvests most of it
    Dividends + buybacks €1.2B ÷ Owner Earnings €4.3B
    What this means

    Of €4.3B Owner Earnings, €1.2B (27%) went back to shareholders, €1.2B dividends, €0 buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does.

  • Investing or harvesting? 1.15×
    Maintaining
    Capex €7.7B ÷ depreciation €6.6B
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

Graham’s defensive tests · 2 of 4 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) · €44.7B
    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× · 0.69×
    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.

  • Conservative debt
    Debt ≤ working capital ·
    What this means

    The filings tag only a fraction of the debt this company's interest bill implies (much of it sits under segment dimensions the data source strips), so this test can't be run honestly.

  • Earnings stability Pass
    A profit every year (6-yr record) · no losses
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record Miss
    Uninterrupted dividends · 6 of 7 yrs
    What this means

    An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.

  • Earnings growth Pass
    Earnings +33% over the record · +35%
    What this means

    At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.

  • 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. . 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, 2019–2024

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

  • Profitable years 6 of 6
    What this means

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

  • Operating margin 17% → 18% (3-yr avg ends)
    What this means

    Through the cycle the operating margin held roughly steady — about 17% early, 18% lately, median 17%.

  • Owner earnings growth +10%/yr
    What this means

    Owner earnings grew about 10% a year over the record.

  • Worst year 2022 · 14.8% op. margin
    What this means

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

  • 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.

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.

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.

How the cash was used, 2019–2024

Over the record, the business generated €57.9B of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.

  • Reinvested€38.2B · 66%
  • Dividends€4.5B · 8%
  • Retained (debt / cash)€15.2B · 26%
  • Returned to owners€4.5B

    16% of the owner earnings the business produced over the span, €4.5B as dividends and €0 as buybacks.

  • Net change in share count

    No continuous share count across the span.

  • Dividend recordPays

    Paid in 6 of the years on record. It was never cut over the span.

  • Return on what it retained10%

    Of the earnings it kept rather than paid out (€21.3B over the span), annual owner earnings (first three years vs last three) grew €2.1B, so each retained €1 added about 0.10 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

III

The price

What a price would have to assume, set against the record above. You bring the price, in the reporting currency.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Iberdrola SA has delivered.

million The share count isn’t tagged in a form this tool can read; enter it too (any quote page lists it). The rest is from the record.

Through the cycle, Iberdrola SA earns about €4.5B on its 10.1% median owner-earnings margin. This year’s 9.5% margin runs in line with that. Normalize, below, values the price on that through-cycle figure rather than the latest year.

Base

The assumptions

9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’20→’24+9%/yr
Owner-earnings growth · ’19→’24+14%/yr
Owner-earnings yield
Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Owner earnings €4.3B on the share count you enter above; net cash €4.1B. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.