Loading...
XBRU
NEXTA
Market cap456mUSD
May 07, Last price  
40.00EUR
1D
1.01%
1Q
2.56%
Jan 2017
-61.16%
Name

Nextensa NV

Chart & Performance

D1W1MN
No data to show
P/E
—
P/S
3.01
EPS
—
Div Yield, %
3.75%
Shrs. gr., 5y
11.50%
Rev. gr., 5y
13.56%
Revenues
134m
+11.65%
23,959,00033,154,00033,154,00048,941,00039,238,00038,421,00036,664,00041,635,00048,786,00054,550,00054,141,00062,202,00060,644,00061,803,00071,006,00065,423,00094,799,000135,998,000120,113,000134,107,000
Net income
-11m
L
19,723,00035,520,00035,520,00039,562,00018,381,00014,267,00012,589,00020,508,00026,926,00032,571,00030,618,00031,118,00047,545,00038,194,00049,900,0007,683,00053,244,00071,310,00024,492,000-10,827,000
CFO
3m
-58.12%
11,200,30012,551,00012,551,00052,351,000-6,703,00014,280,00026,286,00024,287,00030,319,00040,511,00056,262,00034,925,00041,256,00037,096,00045,684,00054,933,00086,533,00043,428,0006,043,0002,531,000
Dividend
May 23, 20241.5 EUR/sh
Earnings
May 19, 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
134,107
11.65%
120,113
-11.68%
135,998
43.46%
Cost of revenue
62,977
57,905
90,110
Unusual Expense (Income)
NOPBT
71,130
62,208
45,888
NOPBT Margin
53.04%
51.79%
33.74%
Operating Taxes
(371)
9,529
15,621
Tax Rate
15.32%
34.04%
NOPAT
71,501
52,679
30,267
Net income
(10,827)
-144.21%
24,492
-65.65%
71,310
33.93%
Dividends
(7,451)
(25,836)
(24,846)
Dividend yield
1.70%
5.32%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
339,548
235,790
117,668
Long-term debt
434,380
564,478
637,179
Deferred revenue
1,845
Other long-term liabilities
1,630
56,408
(1,000)
Net debt
765,338
631,872
(738,755)
Cash flow
Cash from operating activities
2,531
6,043
43,428
CAPEX
(474)
(2,806)
(2,684)
Cash from investing activities
43,660
(31,292)
124,195
Cash from financing activities
(48,730)
5,270
(203,778)
FCF
1,199,009
(1,295,437)
148,959
Balance
Cash
8,590
11,129
31,106
Long term investments
157,267
1,462,496
Excess cash
1,885
162,390
1,486,802
Stockholders' equity
100,681
144,957
192,025
Invested Capital
1,583,494
1,553,917
1,391,624
ROIC
4.56%
3.58%
2.06%
ROCE
4.36%
3.66%
2.80%
EV
Common stock shares outstanding
10,214
9,937
7,769
Price
42.85
-12.28%
48.85
 
Market cap
437,676
-9.84%
485,427
 
EV
1,202,666
1,127,767
EBITDA
72,411
63,268
47,028
EV/EBITDA
16.61
17.83
Interest
28,544
25,252
18,267
Interest/NOPBT
40.13%
40.59%
39.81%