Owner Scorecard


← Catalog

TEF · Telefonica SA

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

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 →

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
€48.4B€43.1B€39.3B€40.0B€40.7B€41.3BRevenueRevenue
€4.5B€4.1B€13.6B€4.1B€2.6B€2.4BOperating 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€11.0BOperating cash flowOp. cash
€10.6B€9.4B€8.4B€8.8B€8.8B€8.8BDepreciationDeprec.
€3.3B€2.3B(€6.3B)€956M€3.7B€2.2BWorking capital & otherWC & other
€2.7B€1.3B€3.6B€1.4B€2.1B€1.9BDividends 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€8.1BCash & investmentsCash+inv
€1.7B€1.7B€1.5B€929M€954MInventoryInvent.
€1.7B€1.7B€1.5B€929M€954MOperating working capitalOper. WC
€33.7B€24.9B€22.6B€20.8B€22.4BCurrent assetsCur. assets
€28.1B€25.5B€23.1B€23.4B€25.7BCurrent liabilitiesCur. liab.
1.2×1.0×1.0×0.9×0.9×Current ratioCurr. ratio
€17.0B€16.5B€18.5B€18.7B€16.5BGoodwillGoodwill
€105.1B€109.2B€109.6B€104.3B€100.5BTotal 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€19.3BShareholders’ equityEquity
Per share
5.08B4.79B4.05B4.32B4.46BShares out (diluted)Shares
€9.54€8.99€9.70€9.25€9.11Revenue / shareRev/sh
€0.23€0.33€2.01€0.47€-0.20EPS (diluted)EPS
€0.54€0.27€0.90€0.32€0.48Dividends / shareDiv/sh
€5.01€3.81€7.09€7.33€4.90Book value / shareBVPS

Share counts before 2023 are restated ×1/1.5 for a stock split, so per-share figures sit on one basis.

Per-share growththe realized rate an owner's share compounded
5-yr5-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)
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?

  • Does not cover its interest
    Operating 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-captured
    Industry 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 data
    Industry peers: median 10%
    What this means

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

  • Loss, but cash-generative
    Net 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 Miss
    Current 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 Miss
    A 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 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 Miss
    Earnings +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 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.

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

A 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.