Loading...
XCSEFED
Market cap41mUSD
Dec 20, Last price  
115.00DKK
1D
0.00%
1Q
-3.36%
Jan 2017
40.24%
IPO
155.56%
Name

Fast Ejendom Danmark A/S

Chart & Performance

D1W1MN
XCSE:FED chart
P/E
8.05
P/S
3.17
EPS
14.29
Div Yield, %
0.00%
Shrs. gr., 5y
-0.50%
Rev. gr., 5y
1.81%
Revenues
94m
-52.80%
005,899,18881,242,00053,972,00085,143,00082,028,00077,804,00086,495,000106,069,00084,495,000160,658,000198,352,00093,632,000
Net income
37m
-67.19%
22,803,000-75,000-47,230,275-39,220,0006,234,00032,971,00027,432,00029,496,00033,430,00045,475,00025,865,00077,005,000113,523,00037,246,000
CFO
23m
+22.53%
35,494,00035,755,00026,605,00033,324,00017,960,00028,338,00020,415,00026,609,00024,656,00026,599,00018,980,00023,257,000

Profile

Fast Ejendom Denmark is a real estate investment firm specializing in commercial and residential properties. The firm seeks to invest in Denmark with a focus on the Copenhagen metropolitan area, Aarhus and the Triangle Area. Fast Ejendom Denmark is based in Denmark.
URL
https://fastejendom.dk/
IPO date
Dec 27, 2013
Employees
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
93,632
-52.80%
198,352
23.46%
160,658
90.14%
Cost of revenue
38,740
31,199
32,348
Unusual Expense (Income)
NOPBT
54,892
167,153
128,310
NOPBT Margin
58.63%
84.27%
79.87%
Operating Taxes
2,419
34,478
33,182
Tax Rate
4.41%
20.63%
25.86%
NOPAT
52,473
132,675
95,128
Net income
37,246
-67.19%
113,523
47.42%
77,005
197.72%
Dividends
Dividend yield
Proceeds from repurchase of equity
4,069
BB yield
-1.36%
Debt
Debt current
244,826
17,251
20,427
Long-term debt
512,900
644,687
652,752
Deferred revenue
2,752
782,598
Other long-term liabilities
36,655
36,826
(752,863)
Net debt
715,839
595,260
633,998
Cash flow
Cash from operating activities
23,257
18,980
26,599
CAPEX
(175)
(690)
(1,816)
Cash from investing activities
(150,627)
(3,040)
(13,806)
Cash from financing activities
102,579
(8,365)
8,984
FCF
54,134
212,670
11,792
Balance
Cash
41,887
66,678
39,181
Long term investments
Excess cash
37,205
56,760
31,148
Stockholders' equity
639,961
598,691
2,063,148
Invested Capital
1,397,344
1,237,449
1,155,328
ROIC
3.98%
11.09%
8.56%
ROCE
3.59%
12.04%
10.29%
EV
Common stock shares outstanding
2,599
2,577
2,575
Price
115.00
-14.81%
135.00
-4.26%
141.00
18.49%
Market cap
298,905
-14.09%
347,919
-4.16%
363,028
18.60%
EV
1,014,744
943,179
2,090,152
EBITDA
56,846
169,116
129,244
EV/EBITDA
17.85
5.58
16.17
Interest
36,586
11,465
8,463
Interest/NOPBT
66.65%
6.86%
6.60%