MTAAIGD
Market cap284mUSD
Dec 23, Last price
2.48EUR
1D
0.81%
1Q
0.40%
Jan 2017
-63.15%
IPO
98.83%
Name
Immobiliare Grande Distribuzione SIIQ SpA
Chart & Performance
Profile
Immobiliare Grande Distribuzione SIIQ S.p.A. is one of the main players in Italy's retail real estate market: it develops and manages shopping centers throughout the country and has a significant presence in Romanian retail distribution. Listed on the Star Segment of the Italian Stock Exchange, IGD was the first SIIQ (Società di Investimento Immobiliare Quotata or real estate investment trust) in Italy. IGD has a real estate portfolio valued at circa €2,322.62 million at 30 June 2020, comprised of, in Italy, 25 hypermarkets and supermarkets, 27 shopping malls and retail parks, 1 plot of land for development, 1 property held for trading and 5 other real estate properties. Following the acquisition of the company Winmark Magazine SA in 2008 14 shopping centers and an office building, found in 13 different Romanian cities, were added to the portfolio. An extensive domestic presence, a solid financial structure, the ability to plan, monitor and manage all phases of a center's life cycle, leadership in the retail real estate sector: these qualities summarize IGD's strong points.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 148,615 2.64% | 144,790 -0.51% | 145,535 -0.51% | |||||||
Cost of revenue | 39,003 | 39,304 | 38,620 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 109,612 | 105,486 | 106,915 | |||||||
NOPBT Margin | 73.76% | 72.85% | 73.46% | |||||||
Operating Taxes | (31) | (18) | 3,002 | |||||||
Tax Rate | 2.81% | |||||||||
NOPAT | 109,643 | 105,504 | 103,913 | |||||||
Net income | (81,732) 266.26% | (22,315) -142.29% | 52,769 -171.00% | |||||||
Dividends | (33,103) | (38,334) | ||||||||
Dividend yield | 12.99% | 11.15% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 37,371 | 98,834 | 192,643 | |||||||
Long-term debt | 960,668 | 936,394 | 989,438 | |||||||
Deferred revenue | (798,561) | 6,720 | ||||||||
Other long-term liabilities | 30,689 | 825,988 | 29,181 | |||||||
Net debt | 966,255 | 976,080 | 998,236 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 77,380 | 82,984 | 78,681 | |||||||
CAPEX | (22,585) | (32,695) | (18,716) | |||||||
Cash from investing activities | (23,182) | (32,695) | 95,155 | |||||||
Cash from financing activities | (75,160) | (181,326) | (133,008) | |||||||
FCF | 151,598 | 124,850 | 107,332 | |||||||
Balance | ||||||||||
Cash | 6,069 | 27,069 | 158,080 | |||||||
Long term investments | 25,715 | 32,079 | 25,765 | |||||||
Excess cash | 24,353 | 51,908 | 176,568 | |||||||
Stockholders' equity | 1,000,533 | 2,098,915 | 2,212,187 | |||||||
Invested Capital | 1,981,537 | 2,099,528 | 2,172,175 | |||||||
ROIC | 5.37% | 4.94% | 4.63% | |||||||
ROCE | 5.42% | 4.87% | 4.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 110,342 | 110,342 | 110,342 | |||||||
Price | 2.31 -25.84% | 3.12 -19.30% | 3.86 7.22% | |||||||
Market cap | 254,890 -25.84% | 343,715 -19.30% | 425,920 6.98% | |||||||
EV | 1,221,145 | 2,296,910 | 2,464,585 | |||||||
EBITDA | 110,748 | 106,210 | 107,597 | |||||||
EV/EBITDA | 11.03 | 21.63 | 22.91 | |||||||
Interest | 51,816 | 27,621 | 28,519 | |||||||
Interest/NOPBT | 47.27% | 26.18% | 26.67% |