Loading...
XBRUWDP
Market cap4.48bUSD
Dec 20, Last price  
19.04EUR
1D
0.95%
1Q
-21.06%
Jan 2017
57.00%
Name

Warehouses de Pauw NV

Chart & Performance

D1W1MN
XBRU:WDP chart
P/E
192.57
P/S
10.62
EPS
0.10
Div Yield, %
2.97%
Shrs. gr., 5y
5.72%
Rev. gr., 5y
16.71%
Revenues
400m
+20.92%
30,517,00034,156,00042,706,00051,954,00054,895,00063,412,00063,752,00081,930,00090,654,000100,898,000129,607,000141,380,000154,900,000186,800,000220,975,000248,926,000278,655,000330,653,000399,827,000
Net income
22m
-93.66%
28,942,00042,045,00053,196,000-15,785,000437,00032,602,00029,704,00035,326,00079,675,00064,750,000142,698,000130,232,000235,156,000328,784,000393,732,000324,610,000982,266,000351,711,00022,299,000
CFO
287m
-18.13%
23,813,00015,893,00025,487,00059,463,00046,998,00056,301,00063,583,00075,324,00089,568,00087,442,000123,504,000118,770,000129,016,000177,676,000151,945,000195,261,000223,349,000350,501,000286,948,000
Dividend
Apr 25, 20241.12 EUR/sh
Earnings
Jan 30, 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
399,827
20.92%
330,653
18.66%
278,655
11.94%
Cost of revenue
79,905
64,852
48,490
Unusual Expense (Income)
NOPBT
319,922
265,801
230,165
NOPBT Margin
80.02%
80.39%
82.60%
Operating Taxes
(60,634)
(20,815)
120,639
Tax Rate
52.41%
NOPAT
380,556
286,616
109,526
Net income
22,299
-93.66%
351,711
-64.19%
982,266
202.60%
Dividends
(127,496)
(163,620)
(86,818)
Dividend yield
2.16%
3.24%
1.13%
Proceeds from repurchase of equity
294,539
297,119
196,893
BB yield
-5.00%
-5.87%
-2.56%
Debt
Debt current
84,416
180,088
307,074
Long-term debt
2,296,777
2,326,898
1,987,536
Deferred revenue
2,705,897
2,532,233
Other long-term liabilities
76,470
(2,700,594)
(2,459,467)
Net debt
1,984,683
2,032,665
2,226,673
Cash flow
Cash from operating activities
286,948
350,501
223,349
CAPEX
(24,419)
(14,046)
(7,635)
Cash from investing activities
(334,087)
(732,620)
(353,012)
Cash from financing activities
52,129
380,928
127,653
FCF
(6,119,367)
362,752
65,173
Balance
Cash
13,029
8,040
9,230
Long term investments
383,481
466,281
58,707
Excess cash
376,519
457,788
54,004
Stockholders' equity
326,806
3,039,530
3,349,992
Invested Capital
6,587,289
6,326,098
5,825,519
ROIC
5.89%
4.72%
2.09%
ROCE
4.60%
3.86%
3.83%
EV
Common stock shares outstanding
206,892
189,421
182,624
Price
28.50
6.74%
26.70
-36.70%
42.18
49.26%
Market cap
5,896,432
16.59%
5,057,545
-34.34%
7,703,086
56.01%
EV
7,958,762
7,164,786
9,993,421
EBITDA
337,363
274,694
233,320
EV/EBITDA
23.59
26.08
42.83
Interest
70,209
31,416
21,700
Interest/NOPBT
21.95%
11.82%
9.43%