Loading...
XCSE
PRIMOF
Market cap110mUSD
Jul 25, Last price  
186.00DKK
1D
0.00%
1Q
13.39%
Jan 2017
39.85%
IPO
127.83%
Name

Prime Office A/S

Chart & Performance

D1W1MN
No data to show
P/E
11.77
P/S
3.48
EPS
15.80
Div Yield, %
Shrs. gr., 5y
1.65%
Rev. gr., 5y
4.21%
Revenues
202m
+2.19%
8,332,75916,533,83716,073,79819,790,53020,101,74919,949,50620,929,00070,893,000107,311,000114,230,000163,566,000164,158,000179,232,000182,655,000188,673,000197,446,000201,763,000
Net income
60m
+8.02%
3,380,7621,942,093005,730,5658,870,5929,135,000206,806,00092,568,000118,523,000128,921,000164,012,000235,945,000251,678,000155,684,00055,218,00059,648,000
CFO
99m
-12.08%
10,738,015610,1594,898,18406,745,3536,125,1109,089,00021,400,00054,221,00037,813,00035,944,000161,116,00071,273,00082,565,00079,971,000112,292,00098,722,000
Dividend
Apr 13, 20233 DKK/sh

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.
IPO date
Jul 10, 2008
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
201,763
2.19%
197,446
4.65%
188,673
3.29%
Cost of revenue
83,890
72,478
69,432
Unusual Expense (Income)
NOPBT
117,873
124,968
119,241
NOPBT Margin
58.42%
63.29%
63.20%
Operating Taxes
15,163
21,725
10,607
Tax Rate
12.86%
17.38%
8.90%
NOPAT
102,710
103,243
108,634
Net income
59,648
8.02%
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
27,000
24,124
33,627
Long-term debt
1,993,280
1,645,162
1,536,838
Deferred revenue
5,484
Other long-term liabilities
7,132
88,326
(5,484)
Net debt
1,841,582
1,375,969
1,249,592
Cash flow
Cash from operating activities
98,722
112,292
79,971
CAPEX
Cash from investing activities
(533,847)
(40,137)
(42,104)
Cash from financing activities
320,227
69,906
(13,135)
FCF
133,043
80,491
39,917
Balance
Cash
178,698
293,317
150,924
Long term investments
169,949
Excess cash
168,610
283,445
311,439
Stockholders' equity
1,964,611
1,983,790
2,882,995
Invested Capital
3,844,073
3,345,181
3,190,530
ROIC
2.86%
3.16%
3.47%
ROCE
2.76%
3.22%
3.18%
EV
Common stock shares outstanding
3,775
3,775
3,775
Price
172.00
-14.00%
200.00
-14.53%
234.00
-22.52%
Market cap
649,324
-14.00%
755,028
-14.53%
883,383
-22.52%
EV
3,238,573
2,890,771
3,800,164
EBITDA
117,891
125,011
119,313
EV/EBITDA
27.47
23.12
31.85
Interest
73,610
61,455
28,046
Interest/NOPBT
62.45%
49.18%
23.52%