OTCMAABKF
Market cap1.04bUSD
, Last price
0.00USD
Name
Aareal Bank AG
Chart & Performance
Profile
Aareal Bank AG, together with its subsidiaries, provides financing, software products, digital solutions, and payment transaction applications for the property sector and related industries in Germany, North America, Asia Pacific, and internationally. The company operates through three segments: Structured Property Financing, Banking & Digital solutions, and Aareon. The Structured Property Financing segment offers property financing and refinancing solutions for office buildings, hotels, and shopping centers, as well as retail, logistics, residential properties, and student housing. This segment also provides deposits, registered and bearer Pfandbriefe, promissory note loans, medium-term notes, debt securities, private placements, other bonds and subordinated issues, mortgage Pfandbriefe, and public sector Pfandbriefe. The Banking & Digital solutions segment offers various services and products for the housing, commercial property, and energy and waste disposal industries. Its services include specialized banking, payment systems, and optimized business processes. The Aareon segment provides IT systems consultancy and related advisory services, enterprise resource planning systems, software solutions, hosting and software as a service, and in-house services. Aareal Bank AG was incorporated in 1923 and is headquartered in Wiesbaden, Germany.
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 | 1,301,000 22.50% | 1,062,000 21.09% | 877,000 9.63% | |||||||
Cost of revenue | 152,000 | 125,000 | 129,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,149,000 | 937,000 | 748,000 | |||||||
NOPBT Margin | 88.32% | 88.23% | 85.29% | |||||||
Operating Taxes | 101,000 | 86,000 | 87,000 | |||||||
Tax Rate | 8.79% | 9.18% | 11.63% | |||||||
NOPAT | 1,048,000 | 851,000 | 661,000 | |||||||
Net income | 71,000 -53.59% | 153,000 188.68% | 53,000 -171.62% | |||||||
Dividends | (17,000) | (14,000) | (38,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,827,000 | 9,715,000 | ||||||||
Long-term debt | 26,887,000 | 31,356,000 | ||||||||
Deferred revenue | 26,798,000 | 3,000 | ||||||||
Other long-term liabilities | (26,855,000) | (59,000) | ||||||||
Net debt | (11,576,000) | 18,221,000 | 25,028,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (4,326,000) | (1,260,000) | 2,626,000 | |||||||
CAPEX | (28,000) | (34,000) | (39,000) | |||||||
Cash from investing activities | (9,000) | (34,000) | (40,000) | |||||||
Cash from financing activities | (112,000) | (224,000) | (388,000) | |||||||
FCF | 7,767,000 | 5,111,000 | (247,000) | |||||||
Balance | ||||||||||
Cash | 977,000 | 5,424,000 | 6,942,000 | |||||||
Long term investments | 10,599,000 | 9,069,000 | 9,101,000 | |||||||
Excess cash | 11,510,950 | 14,439,900 | 15,999,150 | |||||||
Stockholders' equity | 2,413,000 | 2,958,000 | 2,761,000 | |||||||
Invested Capital | 44,420,000 | 50,024,000 | 55,569,000 | |||||||
ROIC | 2.22% | 1.61% | 1.23% | |||||||
ROCE | 2.45% | 1.77% | 1.28% | |||||||
EV | ||||||||||
Common stock shares outstanding | 59,857 | 59,857 | ||||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 1,223,000 | 996,000 | 796,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,500,000 | 498,000 | 193,000 | |||||||
Interest/NOPBT | 130.55% | 53.15% | 25.80% |