Loading...
XCSELUXOR B
Market cap70mUSD
Dec 20, Last price  
610.00DKK
1D
-0.81%
1Q
3.39%
Jan 2017
74.29%
Name

Investeringsselskabet Luxor A/S

Chart & Performance

D1W1MN
XCSE:LUXOR B chart
P/E
16.42
P/S
5.83
EPS
37.15
Div Yield, %
9.94%
Shrs. gr., 5y
—
Rev. gr., 5y
5.22%
Revenues
149m
+72.92%
86,934,000210,831,000414,884,000222,535,000-114,784,000186,812,00073,006,00037,145,00053,028,00073,317,00060,358,00082,274,00070,785,00066,930,00078,736,00072,392,00090,466,000138,771,00086,315,000149,259,000
Net income
61m
+99.65%
385,564,000328,849,000177,431,000-772,139,000-76,603,00053,243,00017,629,0001,067,00010,329,00011,149,000-8,485,00022,059,00020,899,00023,317,00015,262,00036,027,00059,423,000107,775,00030,648,00061,190,000
CFO
0k
-100.00%
24,272,000133,778,00068,293,000112,578,000064,721,000-2,987,00048,281,0006,830,00026,447,00041,637,00032,904,00035,897,00025,063,00025,694,00029,042,00034,992,000108,050,00028,869,0000
Dividend
Jan 27, 202350 DKK/sh
Earnings
Jan 28, 2025

Profile

Investeringsselskabet Luxor A/S is a publicly owned investment manager. It invests in mortgages deeds, bonds, interest-bearing securities and properties. Investeringsselskabet Luxor A/S was founded in 1973 and is based in Copenhagen, Denmark.
URL
http://www.luxor.dk/
IPO date
Feb 06, 1986
Employees
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑092023‑092022‑092021‑092020‑092019‑092018‑092017‑092016‑092015‑09
Income
Revenues
149,259
72.92%
86,315
-37.80%
138,771
53.40%
Cost of revenue
15,763
22,803
10,431
Unusual Expense (Income)
NOPBT
133,496
63,512
128,340
NOPBT Margin
89.44%
73.58%
92.48%
Operating Taxes
17,382
9,099
29,910
Tax Rate
13.02%
14.33%
23.31%
NOPAT
116,114
54,413
98,430
Net income
61,190
99.65%
30,648
-71.56%
107,775
81.37%
Dividends
(50,000)
(50,000)
(50,000)
Dividend yield
8.33%
5.68%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
351,613
446,840
428,844
Long-term debt
70,871
70,882
65,248
Deferred revenue
151
562,974
Other long-term liabilities
2,015
992
(561,538)
Net debt
421,527
(227,258)
(243,582)
Cash flow
Cash from operating activities
28,869
108,050
CAPEX
(127)
Cash from investing activities
123,541
(9,716)
(18,640)
Cash from financing activities
(154,517)
(27,548)
(24,380)
FCF
110,728
56,440
80,903
Balance
Cash
957
476
8,871
Long term investments
744,504
728,803
Excess cash
740,664
730,735
Stockholders' equity
317,962
436,639
1,208,080
Invested Capital
872,328
519,016
209,657
ROIC
16.69%
14.93%
50.00%
ROCE
14.92%
6.34%
13.01%
EV
Common stock shares outstanding
1,000
1,000
Price
610.00
1.67%
600.00
-31.82%
880.00
57.14%
Market cap
600,000
-31.82%
880,000
57.14%
EV
372,742
1,438,507
EBITDA
133,496
63,748
128,615
EV/EBITDA
5.85
11.18
Interest
30,557
12,355
Interest/NOPBT
22.89%
9.63%