Loading...
XAMS
NSI
Market cap450mUSD
Apr 11, Last price  
20.30EUR
1D
1.00%
1Q
6.95%
Jan 2017
-27.24%
Name

NSI NV

Chart & Performance

D1W1MN
P/E
32.08
P/S
5.46
EPS
0.63
Div Yield, %
7.49%
Shrs. gr., 5y
0.88%
Rev. gr., 5y
-2.57%
Revenues
73m
-14.10%
88,432,00091,939,00089,635,000101,692,000103,794,000118,626,00064,579,000160,545,000144,564,000133,599,000113,835,00063,126,00089,000,00083,721,00082,831,00076,854,00077,507,00071,309,00084,674,00072,731,000
Net income
12m
P
89,372,00081,633,00085,083,000-21,340,000-14,596,00025,084,00063,279,000-103,117,000-134,075,000-136,897,00063,794,000-17,833,00091,602,00091,525,000196,297,000-20,414,000120,961,000-31,370,000-142,370,00012,372,000
CFO
40m
-4.77%
53,139,00060,927,00044,954,00053,591,00048,109,00049,244,00045,453,00063,392,00059,341,00064,206,00058,083,00040,470,00052,819,00052,666,00039,222,00040,020,00036,935,00042,800,00041,645,00039,660,000
Dividend
Apr 23, 20251.57 EUR/sh
Earnings
Apr 18, 2025

Profile

NSI N.V. is a specialist commercial property investor and the only listed real estate investment trust (REIT) focused on well-located offices in economic growth regions in The Netherlands. The NSI team aims to maximise returns for its shareholders through pro-active management of its investment portfolio, value-add initiatives and disciplined asset rotation. The portfolio, with a value of over one billion euros, is underpinned by a strong balance sheet, with significant capacity to fund both internal and external growth. By investing in attractive space and a high level of services for its customers, NSI can generate sustainable and growing revenues to support an attractive level of dividend.
URL
https://nsi.nl/
IPO date
Apr 03, 1998
Employees
65
Domiciled in
NL
Incorporated in
NL

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
72,731
-14.10%
84,674
18.74%
71,309
-8.00%
Cost of revenue
19,951
32,414
16,063
Unusual Expense (Income)
NOPBT
52,780
52,260
55,246
NOPBT Margin
72.57%
61.72%
77.47%
Operating Taxes
3,012
(38,101)
2
Tax Rate
5.71%
0.00%
NOPAT
49,768
90,361
55,244
Net income
12,372
-108.69%
(142,370)
353.84%
(31,370)
-125.93%
Dividends
(29,910)
(34,757)
(30,078)
Dividend yield
8.07%
9.21%
6.51%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
22,134
11,337
80,066
Long-term debt
324,206
335,941
288,317
Deferred revenue
6,129
Other long-term liabilities
7,255
5,149
2,764
Net debt
337,889
(681,653)
367,024
Cash flow
Cash from operating activities
39,660
41,645
42,800
CAPEX
(21)
(135)
Cash from investing activities
17,377
14,583
4,255
Cash from financing activities
(54,910)
(53,199)
(68,617)
FCF
56,065
79,063
64,243
Balance
Cash
8,451
202
196
Long term investments
1,028,729
1,163
Excess cash
4,814
1,024,697
Stockholders' equity
82,736
(205,186)
42,430
Invested Capital
1,021,125
1,276,801
1,261,013
ROIC
4.33%
7.12%
4.25%
ROCE
5.14%
4.88%
4.40%
EV
Common stock shares outstanding
19,588
20,118
19,870
Price
18.92
0.85%
18.76
-19.31%
23.25
-33.57%
Market cap
370,601
-1.80%
377,411
-18.31%
461,977
-32.31%
EV
708,490
(304,242)
931,240
EBITDA
53,381
52,898
55,985
EV/EBITDA
13.27
16.63
Interest
10,880
8,385
8,173
Interest/NOPBT
20.61%
16.04%
14.79%