Loading...
XCSE
FED
Market cap56mUSD
Jul 23, Last price  
138.00DKK
1D
0.00%
1Q
6.96%
Jan 2017
68.29%
IPO
206.67%
Name

Fast Ejendom Danmark A/S

Chart & Performance

D1W1MN
XCSE:FED chart
No data to show
P/E
5.80
P/S
2.28
EPS
23.81
Div Yield, %
Shrs. gr., 5y
-0.18%
Rev. gr., 5y
8.23%
Revenues
158m
+68.24%
005,899,18881,242,00053,972,00085,143,00082,028,00077,804,00086,495,000106,069,00084,495,000160,658,000198,352,00093,632,000157,525,000
Net income
62m
+66.65%
22,803,000-75,000-47,230,275-39,220,0006,234,00032,971,00027,432,00029,496,00033,430,00045,475,00025,865,00077,005,000113,523,00037,246,00062,071,000
CFO
12m
-46.53%
35,494,00035,755,00026,605,00033,324,00017,960,00028,338,00020,415,00026,609,00024,656,00026,599,00018,980,00023,257,00012,436,000

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.
IPO date
Dec 27, 2013
Employees
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
157,525
68.24%
93,632
-52.80%
198,352
23.46%
Cost of revenue
35,596
38,740
31,199
Unusual Expense (Income)
NOPBT
121,929
54,892
167,153
NOPBT Margin
77.40%
58.63%
84.27%
Operating Taxes
6,089
2,419
34,478
Tax Rate
4.99%
4.41%
20.63%
NOPAT
115,840
52,473
132,675
Net income
62,071
66.65%
37,246
-67.19%
113,523
47.42%
Dividends
Dividend yield
Proceeds from repurchase of equity
4,069
BB yield
-1.36%
Debt
Debt current
19,181
244,826
17,251
Long-term debt
749,251
512,900
644,687
Deferred revenue
2,752
Other long-term liabilities
45,585
36,655
36,826
Net debt
751,534
715,839
595,260
Cash flow
Cash from operating activities
12,436
23,257
18,980
CAPEX
(141)
(175)
(690)
Cash from investing activities
(54,601)
(150,627)
(3,040)
Cash from financing activities
17,176
102,579
(8,365)
FCF
117,351
54,134
212,670
Balance
Cash
16,898
41,887
66,678
Long term investments
Excess cash
9,022
37,205
56,760
Stockholders' equity
702,032
639,961
598,691
Invested Capital
1,505,244
1,397,344
1,237,449
ROIC
7.98%
3.98%
11.09%
ROCE
7.55%
3.59%
12.04%
EV
Common stock shares outstanding
2,607
2,599
2,577
Price
119.00
3.48%
115.00
-14.81%
135.00
-4.26%
Market cap
310,231
3.79%
298,905
-14.09%
347,919
-4.16%
EV
1,061,765
1,014,744
943,179
EBITDA
121,929
56,846
169,116
EV/EBITDA
8.71
17.85
5.58
Interest
45,651
36,586
11,465
Interest/NOPBT
37.44%
66.65%
6.86%