Loading...
XBRU
WDP
Market cap5.85bUSD
Aug 08, Last price  
21.58EUR
1D
0.94%
1Q
3.65%
Jan 2017
77.95%
IPO
339.24%
Name

Warehouses de Pauw NV

Chart & Performance

D1W1MN
P/E
11.53
P/S
11.45
EPS
1.87
Div Yield, %
5.19%
Shrs. gr., 5y
6.31%
Rev. gr., 5y
14.68%
Revenues
438m
+9.64%
30,517,00034,156,00042,706,00051,954,00054,895,00063,412,00063,752,00081,930,00090,654,000100,898,000129,607,000141,380,000154,900,000186,800,000220,975,000248,926,000278,655,000330,653,000399,827,000438,362,000
Net income
435m
+1,853.00%
28,942,00042,045,00053,196,000-15,785,000437,00032,602,00029,704,00035,326,00079,675,00064,750,000142,698,000130,232,000235,156,000328,784,000393,732,000324,610,000982,266,000351,711,00022,299,000435,499,000
CFO
356m
+24.11%
23,813,00015,893,00025,487,00059,463,00046,998,00056,301,00063,583,00075,324,00089,568,00087,442,000123,504,000118,770,000129,016,000177,676,000151,945,000195,261,000223,349,000350,501,000286,948,000356,120,000
Dividend
Apr 25, 20241.12 EUR/sh
Earnings
Oct 17, 2025

Profile

WDP develops and invests in logistics property (warehouses and offices). WDP's property portfolio amounts to more than 5 million m². This international portfolio of semi-industrial and logistics buildings is spread over around 250 sites at prime logistics locations for storage and distribution in Belgium, France, the Netherlands, Luxembourg, Germany and Romania.
URL
https://www.wdp.eu/
IPO date
Dec 17, 2004
Employees
116
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
438,362
9.64%
399,827
20.92%
330,653
18.66%
Cost of revenue
80,002
79,905
64,852
Unusual Expense (Income)
NOPBT
358,360
319,922
265,801
NOPBT Margin
81.75%
80.02%
80.39%
Operating Taxes
23,342
(60,634)
(20,815)
Tax Rate
6.51%
NOPAT
335,018
380,556
286,616
Net income
435,499
1,853.00%
22,299
-93.66%
351,711
-64.19%
Dividends
(143,255)
(127,496)
(163,620)
Dividend yield
3.39%
2.16%
3.24%
Proceeds from repurchase of equity
294,539
297,119
BB yield
-5.00%
-5.87%
Debt
Debt current
73,016
84,416
180,088
Long-term debt
2,990,736
2,296,777
2,326,898
Deferred revenue
2,705,897
Other long-term liabilities
88,323
76,470
(2,700,594)
Net debt
3,053,378
1,984,683
2,032,665
Cash flow
Cash from operating activities
356,120
286,948
350,501
CAPEX
(29,267)
(24,419)
(14,046)
Cash from investing activities
(776,892)
(334,087)
(732,620)
Cash from financing activities
418,116
52,129
380,928
FCF
6,791,529
(6,119,367)
362,752
Balance
Cash
10,374
13,029
8,040
Long term investments
383,481
466,281
Excess cash
376,519
457,788
Stockholders' equity
760,502
326,806
3,039,530
Invested Capital
7,989,634
6,587,289
6,326,098
ROIC
4.60%
5.89%
4.72%
ROCE
4.45%
4.60%
3.86%
EV
Common stock shares outstanding
222,736
206,892
189,421
Price
19.00
-33.33%
28.50
6.74%
26.70
-36.70%
Market cap
4,231,986
-28.23%
5,896,432
16.59%
5,057,545
-34.34%
EV
7,377,011
7,958,762
7,164,786
EBITDA
370,278
337,363
274,694
EV/EBITDA
19.92
23.59
26.08
Interest
48,363
70,209
31,416
Interest/NOPBT
13.50%
21.95%
11.82%