Loading...
XAMSNSI
Market cap387mUSD
Dec 20, Last price  
18.98EUR
1D
0.85%
1Q
-8.97%
Jan 2017
-31.97%
Name

NSI NV

Chart & Performance

D1W1MN
XAMS:NSI chart
P/E
—
P/S
4.39
EPS
—
Div Yield, %
9.37%
Shrs. gr., 5y
1.16%
Rev. gr., 5y
0.21%
Revenues
85m
+18.74%
88,432,00091,939,00089,635,000101,692,000103,794,000118,626,00064,579,000160,545,000144,564,000133,599,000113,835,00063,126,00089,000,00083,721,00082,831,00076,854,00077,507,00071,309,00084,674,000
Net income
-142m
L+353.84%
89,372,00081,633,00085,083,000-21,340,000-14,596,00025,084,00063,279,000-103,117,000-134,075,000-136,897,00063,794,000-17,833,00091,602,00091,525,000196,297,000-20,414,000120,961,000-31,370,000-142,370,000
CFO
42m
-2.70%
53,139,00060,927,00044,954,00053,591,00048,109,00049,244,00045,453,00063,392,00059,341,00064,206,00058,083,00040,470,00052,819,00052,666,00039,222,00040,020,00036,935,00042,800,00041,645,000
Dividend
Jul 19, 20240.75 EUR/sh
Earnings
Jan 28, 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
84,674
18.74%
71,309
-8.00%
77,507
0.85%
Cost of revenue
32,414
16,063
17,509
Unusual Expense (Income)
NOPBT
52,260
55,246
59,998
NOPBT Margin
61.72%
77.47%
77.41%
Operating Taxes
(38,101)
2
2
Tax Rate
0.00%
0.00%
NOPAT
90,361
55,244
59,996
Net income
(142,370)
353.84%
(31,370)
-125.93%
120,961
-692.54%
Dividends
(34,757)
(30,078)
(26,942)
Dividend yield
9.21%
6.51%
3.95%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
11,337
80,066
1,120
Long-term debt
335,941
288,317
391,891
Deferred revenue
6,129
Other long-term liabilities
5,149
2,764
4,289
Net debt
(681,653)
367,024
385,282
Cash flow
Cash from operating activities
41,645
42,800
36,935
CAPEX
(135)
(776)
Cash from investing activities
14,583
4,255
(25,593)
Cash from financing activities
(53,199)
(68,617)
(3,386)
FCF
79,063
64,243
40,484
Balance
Cash
202
196
7,729
Long term investments
1,028,729
1,163
Excess cash
1,024,697
3,854
Stockholders' equity
(205,186)
42,430
193,450
Invested Capital
1,276,801
1,261,013
1,338,712
ROIC
7.12%
4.25%
4.66%
ROCE
4.88%
4.40%
4.47%
EV
Common stock shares outstanding
20,118
19,870
19,500
Price
18.76
-19.31%
23.25
-33.57%
35.00
6.71%
Market cap
377,411
-18.31%
461,977
-32.31%
682,494
8.72%
EV
(304,242)
931,240
1,108,577
EBITDA
52,898
55,985
60,475
EV/EBITDA
16.63
18.33
Interest
8,385
8,173
8,082
Interest/NOPBT
16.04%
14.79%
13.47%