XBRUCPINV
Market cap430mUSD
Dec 20, Last price
11.16EUR
1D
2.76%
1Q
-24.39%
Jan 2017
-43.20%
Name
Care Property Invest NV
Chart & Performance
Profile
Serviceflats Invest NV, a real estate investment company, builds and finances residences for elderly residents. It engages in the letting of furnished retirement flats with a net floor area of approximately 54 square meters. The company is based in Antwerpen, Belgium.
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 | 66,898 21.41% | 55,099 26.22% | 43,653 20.58% | |||||||
Cost of revenue | 11,930 | 7,938 | 4,561 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 54,968 | 47,161 | 39,092 | |||||||
NOPBT Margin | 82.17% | 85.59% | 89.55% | |||||||
Operating Taxes | (2,470) | 804 | 526 | |||||||
Tax Rate | 1.70% | 1.35% | ||||||||
NOPAT | 57,438 | 46,357 | 38,566 | |||||||
Net income | (5,758) -106.49% | 88,664 48.63% | 59,655 200.30% | |||||||
Dividends | (27,742) | (22,588) | (18,498) | |||||||
Dividend yield | 5.26% | 4.84% | 2.59% | |||||||
Proceeds from repurchase of equity | 108,240 | 158 | 90,135 | |||||||
BB yield | -20.52% | -0.03% | -12.62% | |||||||
Debt | ||||||||||
Debt current | 396,809 | 376,762 | 151,221 | |||||||
Long-term debt | 150,861 | 210,483 | 278,587 | |||||||
Deferred revenue | 1,716 | 1,491 | ||||||||
Other long-term liabilities | 16,003 | 3,282 | 18,003 | |||||||
Net debt | 545,171 | 558,095 | 424,579 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 58,917 | 39,176 | 27,061 | |||||||
CAPEX | (40) | (435) | (2,461) | |||||||
Cash from investing activities | (83,441) | (169,002) | (96,721) | |||||||
Cash from financing activities | 24,653 | 129,653 | 68,453 | |||||||
FCF | 33,833 | 65,097 | 19,954 | |||||||
Balance | ||||||||||
Cash | 2,499 | 2,371 | 2,545 | |||||||
Long term investments | 26,778 | 2,683 | ||||||||
Excess cash | 26,395 | 3,045 | ||||||||
Stockholders' equity | 338,783 | 988,833 | 731,415 | |||||||
Invested Capital | 1,199,582 | 1,124,771 | 920,581 | |||||||
ROIC | 4.94% | 4.53% | 4.68% | |||||||
ROCE | 4.57% | 4.09% | 4.23% | |||||||
EV | ||||||||||
Common stock shares outstanding | 36,989 | 29,642 | 27,743 | |||||||
Price | 14.26 -9.52% | 15.76 -38.80% | 25.75 -4.28% | |||||||
Market cap | 527,461 12.91% | 467,166 -34.60% | 714,374 7.57% | |||||||
EV | 1,072,632 | 1,724,513 | 1,648,049 | |||||||
EBITDA | 55,462 | 47,594 | 39,347 | |||||||
EV/EBITDA | 19.34 | 36.23 | 41.89 | |||||||
Interest | 18,733 | 7,807 | 5,061 | |||||||
Interest/NOPBT | 34.08% | 16.55% | 12.95% |