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
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.
Valuation
Title DKK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
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% |