XBRU
RET
Market cap1.08bUSD
May 12, Last price
64.50EUR
1D
-0.76%
1Q
13.91%
Jan 2017
-12.90%
Name
Retail Estates NV
Chart & Performance
Profile
The Belgian public real estate investment trust Retail Estates nv is a niche player specialised in making in out-of-town retail properties located on the periphery of residential areas or along main access roads to urban centres available to users. Real Estates NV acquires these real properties from third parties or builds and commercialises retail buildings for its own account. The buildings have useful areas ranging between 500m² and 3,000m². A typical retail building has an average area of 1,000 m².
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | |
Income | |||||||||
Revenues | 154,142 11.00% | 138,862 8.71% | |||||||
Cost of revenue | 37,024 | 37,915 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 117,118 | 100,947 | |||||||
NOPBT Margin | 75.98% | 72.70% | |||||||
Operating Taxes | 734 | (6,198) | |||||||
Tax Rate | 0.63% | ||||||||
NOPAT | 116,384 | 107,145 | |||||||
Net income | 122,967 -31.92% | 180,621 37.00% | |||||||
Dividends | (69,021) | (60,842) | |||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 16,896 | 53,846 | |||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 34,517 | 51,464 | |||||||
Long-term debt | 872,265 | 790,238 | |||||||
Deferred revenue | 19,390 | ||||||||
Other long-term liabilities | 1,000 | (23,073) | |||||||
Net debt | 859,769 | 780,518 | |||||||
Cash flow | |||||||||
Cash from operating activities | 75,863 | 93,694 | |||||||
CAPEX | (4,039) | (3,071) | |||||||
Cash from investing activities | (92,292) | (69,560) | |||||||
Cash from financing activities | 19,389 | (21,484) | |||||||
FCF | 72,357 | 126,454 | |||||||
Balance | |||||||||
Cash | 7,089 | 4,128 | |||||||
Long term investments | 39,924 | 57,056 | |||||||
Excess cash | 39,306 | 54,241 | |||||||
Stockholders' equity | 781,045 | 729,756 | |||||||
Invested Capital | 2,048,924 | 1,887,402 | |||||||
ROIC | 5.91% | 5.86% | |||||||
ROCE | 5.60% | 5.19% | |||||||
EV | |||||||||
Common stock shares outstanding | 14,294 | 13,909 | |||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 118,362 | 101,737 | |||||||
EV/EBITDA | |||||||||
Interest | 21,671 | 19,139 | |||||||
Interest/NOPBT | 18.50% | 18.96% |