Loading...
XCSE
PRIMOF
Market cap88mUSD
Apr 04, Last price  
159.00DKK
1D
0.00%
1Q
-7.56%
Jan 2017
19.55%
IPO
94.76%
Name

Prime Office A/S

Chart & Performance

D1W1MN
P/E
10.87
P/S
3.04
EPS
14.63
Div Yield, %
—
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
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
197,446
4.65%
188,673
3.29%
Cost of revenue
72,478
69,432
Unusual Expense (Income)
NOPBT
124,968
119,241
NOPBT Margin
63.29%
63.20%
Operating Taxes
21,725
10,607
Tax Rate
17.38%
8.90%
NOPAT
103,243
108,634
Net income
55,218
-64.53%
155,684
-38.14%
Dividends
(11,344)
Dividend yield
1.50%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
24,124
33,627
Long-term debt
1,645,162
1,536,838
Deferred revenue
5,484
Other long-term liabilities
88,326
(5,484)
Net debt
1,375,969
1,249,592
Cash flow
Cash from operating activities
112,292
79,971
CAPEX
Cash from investing activities
(40,137)
(42,104)
Cash from financing activities
69,906
(13,135)
FCF
80,491
39,917
Balance
Cash
293,317
150,924
Long term investments
169,949
Excess cash
283,445
311,439
Stockholders' equity
1,983,790
2,882,995
Invested Capital
3,345,181
3,190,530
ROIC
3.16%
3.47%
ROCE
3.22%
3.18%
EV
Common stock shares outstanding
3,775
3,775
Price
200.00
-14.53%
234.00
-22.52%
Market cap
755,028
-14.53%
883,383
-22.52%
EV
2,890,771
3,800,164
EBITDA
125,011
119,313
EV/EBITDA
23.12
31.85
Interest
61,455
28,046
Interest/NOPBT
49.18%
23.52%