XBRU
ATEB
Market cap140mUSD
May 27, Last price
2.85EUR
1D
1.06%
1Q
-5.94%
Jan 2017
-93.74%
IPO
-91.81%
Name
Atenor SA
Chart & Performance
Profile
Atenor SA, a real estate development company, invests in large-scale real estate projects in Belgium, Luxembourg, the Netherlands, France, Germany, Portugal, Poland, Hungary, and Romania. It develops real estate projects, such as offices and residential buildings. The company was founded in 1910 and is headquartered in La Hulpe, Belgium.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 333,037 272.22% | 89,474 118.19% | 41,008 -76.45% | |||||||
Cost of revenue | 298,462 | 86,331 | (11,468) | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 34,575 | 3,143 | 52,476 | |||||||
NOPBT Margin | 10.38% | 3.51% | 127.97% | |||||||
Operating Taxes | 10,723 | 3,321 | 1,357 | |||||||
Tax Rate | 31.01% | 105.66% | 2.59% | |||||||
NOPAT | 23,852 | (178) | 51,119 | |||||||
Net income | (39,395) -63.23% | (107,129) 12,608.07% | (843) -102.21% | |||||||
Dividends | (10,011) | (17,078) | ||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 175,626 | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 342,751 | 403,735 | 358,965 | |||||||
Long-term debt | 388,349 | 457,954 | 533,679 | |||||||
Deferred revenue | 13,599 | 5,369 | ||||||||
Other long-term liabilities | 6,031 | 32,088 | 11,518 | |||||||
Net debt | 671,615 | 744,157 | 642,503 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 163,099 | (99,653) | (173,374) | |||||||
CAPEX | (911) | (825) | (1,166) | |||||||
Cash from investing activities | 23,436 | 18,583 | 4,324 | |||||||
Cash from financing activities | (174,397) | 104,156 | 104,116 | |||||||
FCF | 204,373 | (17,310) | 42,741 | |||||||
Balance | ||||||||||
Cash | 59,485 | 47,600 | 25,505 | |||||||
Long term investments | 69,932 | 224,636 | ||||||||
Excess cash | 42,833 | 113,058 | 248,091 | |||||||
Stockholders' equity | 271,398 | 299,752 | 227,110 | |||||||
Invested Capital | 978,694 | 1,104,921 | 944,877 | |||||||
ROIC | 2.29% | 5.48% | ||||||||
ROCE | 3.38% | 0.26% | 4.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 43,426 | 10,108 | 11,931 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 72,334 | 4,178 | 53,345 | |||||||
EV/EBITDA | ||||||||||
Interest | 37,620 | 24,790 | ||||||||
Interest/NOPBT | 1,196.95% | 47.24% |