Loading...
XCSEPRIMOF
Market cap88mUSD
Dec 20, Last price  
168.00DKK
1D
-1.75%
1Q
-7.18%
Jan 2017
26.32%
IPO
105.78%
Name

Prime Office A/S

Chart & Performance

D1W1MN
XCSE:PRIMOF chart
P/E
11.49
P/S
3.21
EPS
14.63
Div Yield, %
1.79%
Shrs. gr., 5y
1.67%
Rev. gr., 5y
3.84%
Revenues
197m
+4.65%
8,332,75916,533,83716,073,79819,790,53020,101,74919,949,50620,929,00070,893,000107,311,000114,230,000163,566,000164,158,000179,232,000182,655,000188,673,000197,446,000
Net income
55m
-64.53%
3,380,7621,942,093005,730,5658,870,5929,135,000206,806,00092,568,000118,523,000128,921,000164,012,000235,945,000251,678,000155,684,00055,218,000
CFO
112m
+40.42%
10,738,015610,1594,898,18406,745,3536,125,1109,089,00021,400,00054,221,00037,813,00035,944,000161,116,00071,273,00082,565,00079,971,000112,292,000
Dividend
Apr 13, 20233 DKK/sh
Earnings
Apr 10, 2025

Profile

Prime Office A/S operates as a real estate company. It primarily invests in centrally located office buildings in Germany. Prime Office A/S is based in Aarhus, Denmark.
URL
https://www.primeoffice.dk/
IPO date
Jul 10, 2008
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
197,446
4.65%
188,673
3.29%
182,655
1.91%
Cost of revenue
72,478
69,432
60,656
Unusual Expense (Income)
NOPBT
124,968
119,241
121,999
NOPBT Margin
63.29%
63.20%
66.79%
Operating Taxes
21,725
10,607
22,653
Tax Rate
17.38%
8.90%
18.57%
NOPAT
103,243
108,634
99,346
Net income
55,218
-64.53%
155,684
-38.14%
251,678
6.67%
Dividends
(11,344)
(18,869)
Dividend yield
1.50%
1.66%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
24,124
33,627
34,285
Long-term debt
1,645,162
1,536,838
1,540,224
Deferred revenue
5,484
10,691
Other long-term liabilities
88,326
(5,484)
(10,691)
Net debt
1,375,969
1,249,592
1,448,300
Cash flow
Cash from operating activities
112,292
79,971
82,565
CAPEX
(2,519)
Cash from investing activities
(40,137)
(42,104)
2,519
Cash from financing activities
69,906
(13,135)
(50,227)
FCF
80,491
39,917
54,191
Balance
Cash
293,317
150,924
126,209
Long term investments
169,949
Excess cash
283,445
311,439
117,076
Stockholders' equity
1,983,790
2,882,995
2,329,010
Invested Capital
3,345,181
3,190,530
3,072,681
ROIC
3.16%
3.47%
3.34%
ROCE
3.22%
3.18%
3.58%
EV
Common stock shares outstanding
3,775
3,775
3,775
Price
200.00
-14.53%
234.00
-22.52%
302.00
46.60%
Market cap
755,028
-14.53%
883,383
-22.52%
1,140,093
46.60%
EV
2,890,771
3,800,164
3,271,270
EBITDA
125,011
119,313
122,106
EV/EBITDA
23.12
31.85
26.79
Interest
61,455
28,046
28,741
Interest/NOPBT
49.18%
23.52%
23.56%