TEF · Telefonica SA
This is a quantitative scorecard. The numbers below are read from Telefonica 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 →
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| 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| €48.4B | €43.1B | €39.3B | €40.0B | €40.7B | €41.3B | RevenueRevenue |
| €4.5B | €4.1B | €13.6B | €4.1B | €2.6B | €2.4B | Operating incomeOp. inc. |
| 9.4% | 9.6% | 34.6% | 10.1% | 6.4% | 5.8% | Operating marginOp. mgn |
| €1.1B | €1.6B | €8.1B | €2.0B | (€892M) | (€49M) | Net incomeNet inc. |
| 48% | 28% | 14% | 24% | — | — | Effective tax rateTax rate |
| Cash flow & returns | ||||||
| €15.0B | €13.2B | €10.3B | €11.8B | €11.6B | €11.0B | Operating cash flowOp. cash |
| €10.6B | €9.4B | €8.4B | €8.8B | €8.8B | €8.8B | DepreciationDeprec. |
| €3.3B | €2.3B | (€6.3B) | €956M | €3.7B | €2.2B | Working capital & otherWC & other |
| €2.7B | €1.3B | €3.6B | €1.4B | €2.1B | €1.9B | Dividends paidDiv. paid |
| 4% | 9% | 28% | 6% | -4% | -0% | Return on equityROE |
| −6% | 2% | 16% | 2% | −14% | −10% | Retained to equityRetained/eq |
| Balance sheet | ||||||
| €6.0B | €5.6B | €8.6B | €7.2B | €7.2B | €8.1B | Cash & investmentsCash+inv |
| — | €1.7B | €1.7B | €1.5B | €929M | €954M | InventoryInvent. |
| — | €1.7B | €1.7B | €1.5B | €929M | €954M | Operating working capitalOper. WC |
| — | €33.7B | €24.9B | €22.6B | €20.8B | €22.4B | Current assetsCur. assets |
| — | €28.1B | €25.5B | €23.1B | €23.4B | €25.7B | Current liabilitiesCur. liab. |
| — | 1.2× | 1.0× | 1.0× | 0.9× | 0.9× | Current ratioCurr. ratio |
| — | €17.0B | €16.5B | €18.5B | €18.7B | €16.5B | GoodwillGoodwill |
| — | €105.1B | €109.2B | €109.6B | €104.3B | €100.5B | Total assetsAssets |
| 1.6× | 1.7× | 6.7× | 1.3× | 0.9× | 0.8× | Interest coverageInt. cov. |
| €25.4B | €18.3B | €28.7B | €31.7B | €21.9B | €19.3B | Shareholders’ equityEquity |
| Per share | ||||||
| 5.08B | 4.79B | 4.05B | 4.32B | 4.46B | — | Shares out (diluted)Shares |
| €9.54 | €8.99 | €9.70 | €9.25 | €9.11 | — | Revenue / shareRev/sh |
| €0.23 | €0.33 | €2.01 | €0.47 | €-0.20 | — | EPS (diluted)EPS |
| €0.54 | €0.27 | €0.90 | €0.32 | €0.48 | — | Dividends / shareDiv/sh |
| €5.01 | €3.81 | €7.09 | €7.33 | €4.90 | — | Book value / shareBVPS |
Share counts before 2023 are restated ×1/1.5 for a stock split, so per-share figures sit on one basis.
| 5-yr | 5-yr | |
|---|---|---|
| Revenue / share | −1.1%/yr (4-yr) | −1.1%/yr (4-yr) |
| Dividends / share | −2.9%/yr (4-yr) | −2.9%/yr (4-yr) |
| Book value / share | −0.6%/yr (4-yr) | −0.6%/yr (4-yr) |
Quality & stewardship
Returns, the balance sheet, and stewardship. The same checks the US pages run, in the reporting currency.
Owner’s Scorecard
Will it survive?
- Does not cover its interestOperating income €2.4B ÷ interest expense €3.0B
What this means
A full year of operating profit didn't cover the interest bill. This is the zombie zone: the business depends on refinancing, asset sales, or forbearance to service its debt.
- 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-capturedIndustry peers: median 7%
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.
- Not enough dataIndustry peers: median 10%
What this means
The filing data didn't include the inputs for this check.
- Are earnings backed by cash? €11.0BLoss, but cash-generativeNet income (€49M) · cash from operations €11.0B
What this means
The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did.
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 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) · €41.3B
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 MissCurrent ratio ≥ 2× · 0.87×
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 MissA profit every year (6-yr record) · 2 loss years
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record MissUninterrupted 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 MissEarnings +33% over the record · −90%
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 4 of 6
What this means
Lost money in 2 year(s), look at what happened there before trusting the average.
- Operating margin 18% → 7% (3-yr avg ends)
What this means
Through the cycle the operating margin slipped — about 18% early to 7% lately, median 9% — competition or costs are biting in.
- Worst year 2024 · 5.8% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- Share count −10.1%/yr
What this means
The share count is shrinking, buybacks are quietly growing your slice of the business.
- Dividend record paid
What this means
Paid a dividend in 6 of the years on record.
Does AI threaten the moat?
Low contestabilityThe 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.
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-DCFA reverse-DCF needs positive owner earnings, or at least revenue, to anchor to, there's no clean base here. Judge this one on assets or normalized earnings, not a growth model.