Loading...
XBRUNEXTA
Market cap384mUSD
Dec 20, Last price  
36.50EUR
1D
1.25%
1Q
-16.67%
Jan 2017
-64.56%
Name

Nextensa NV

Chart & Performance

D1W1MN
XBRU:NEXTA chart
P/E
15.06
P/S
2.92
EPS
2.42
Div Yield, %
7.00%
Shrs. gr., 5y
13.92%
Rev. gr., 5y
15.39%
Revenues
120m
-11.68%
19,760,00023,959,00033,154,00033,154,00048,941,00039,238,00038,421,00036,664,00041,635,00048,786,00054,550,00054,141,00062,202,00060,644,00061,803,00071,006,00065,423,00094,799,000135,998,000120,113,000
Net income
24m
-65.65%
15,999,00019,723,00035,520,00035,520,00039,562,00018,381,00014,267,00012,589,00020,508,00026,926,00032,571,00030,618,00031,118,00047,545,00038,194,00049,900,0007,683,00053,244,00071,310,00024,492,000
CFO
6m
-86.09%
9,704,00011,200,30012,551,00012,551,00052,351,000-6,703,00014,280,00026,286,00024,287,00030,319,00040,511,00056,262,00034,925,00041,256,00037,096,00045,684,00054,933,00086,533,00043,428,0006,043,000
Dividend
May 23, 20241.5 EUR/sh
Earnings
Feb 12, 2025

Profile

Nextensa NV/SA (previously named Leasinvest Real Estate) is a mixed property investor and developer since 19 July 2021. The company's investment portfolio, which is spread over the Grand Duchy of Luxembourg (45%), Belgium (42%) and Austria (13%), had a total value on 31/12/2021 of approximately €1.41 billion. Nextensa is one of Luxembourg's biggest property investors. The development portfolio is spread over the Tour & Taxis (B) and Cloche d'Or (L) sites, where mixed (residential and office) developments are ongoing and new sub-projects will be launched in the coming years. In addition, there is also a development pipeline in Belgium and Luxembourg of more than 300,000 m² of offices and residential real estate. The company is listed on Euronext Brussels and it has a market capitalisation of € 691.1 million.
URL
https://nextensa.eu/
IPO date
Jul 02, 1999
Employees
0
Domiciled in
BE
Incorporated in
BE

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
120,113
-11.68%
135,998
43.46%
94,799
44.90%
Cost of revenue
57,905
90,110
45,223
Unusual Expense (Income)
NOPBT
62,208
45,888
49,576
NOPBT Margin
51.79%
33.74%
52.30%
Operating Taxes
9,529
15,621
11,589
Tax Rate
15.32%
34.04%
23.38%
NOPAT
52,679
30,267
37,987
Net income
24,492
-65.65%
71,310
33.93%
53,244
593.01%
Dividends
(25,836)
(24,846)
(31,115)
Dividend yield
5.32%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
235,790
117,668
358,591
Long-term debt
564,478
637,179
563,002
Deferred revenue
1,845
24,124
Other long-term liabilities
56,408
(1,000)
1,651
Net debt
631,872
(738,755)
(572,533)
Cash flow
Cash from operating activities
6,043
43,428
86,533
CAPEX
(2,806)
(2,684)
(2,261)
Cash from investing activities
(31,292)
124,195
(5,873)
Cash from financing activities
5,270
(203,778)
(50,276)
FCF
(1,295,437)
148,959
(268,766)
Balance
Cash
11,129
31,106
67,261
Long term investments
157,267
1,462,496
1,426,865
Excess cash
162,390
1,486,802
1,489,386
Stockholders' equity
144,957
192,025
173,744
Invested Capital
1,553,917
1,391,624
1,542,660
ROIC
3.58%
2.06%
2.78%
ROCE
3.66%
2.80%
2.81%
EV
Common stock shares outstanding
9,937
7,769
7,769
Price
48.85
 
Market cap
485,427
 
EV
1,127,767
EBITDA
63,268
47,028
50,072
EV/EBITDA
17.83
Interest
25,252
18,267
9,689
Interest/NOPBT
40.59%
39.81%
19.54%