XETRA4Y
Market cap9mUSD
Dec 23, Last price
0.27EUR
1D
2.27%
1Q
-49.06%
Jan 2017
-96.34%
IPO
-86.57%
Name
Accentro Real Estate AG
Chart & Performance
Profile
ACCENTRO Real Estate AG, together with its subsidiaries, operates as a property company that focuses on residential properties in Germany. The company is involved in the retail of condominiums to owner occupiers and buy-to-let investors; sale of real estate portfolio to institutional investors; management of real estate portfolio; and provision of marketing services to third parties. As of December 31, 2021, the company's property portfolio consists of 4,900 units. The company was founded in 1993 and is headquartered in Berlin, Germany. ACCENTRO Real Estate AG is a subsidiary of Brookline Real Estate S.à r.l.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | |||||||||
Revenues | 165,227 -14.28% | 192,746 53.97% | |||||||
Cost of revenue | 127,586 | 144,413 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 37,641 | 48,333 | |||||||
NOPBT Margin | 22.78% | 25.08% | |||||||
Operating Taxes | 5,478 | 7,470 | |||||||
Tax Rate | 14.55% | 15.46% | |||||||
NOPAT | 32,163 | 40,863 | |||||||
Net income | (14,237) -220.19% | 11,845 -28.50% | |||||||
Dividends | (1,298) | ||||||||
Dividend yield | 1.80% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 358,981 | 111,327 | |||||||
Long-term debt | 214,458 | 500,564 | |||||||
Deferred revenue | 8,850 | 46 | |||||||
Other long-term liabilities | (8,805) | 1,000 | |||||||
Net debt | 448,200 | 478,777 | |||||||
Cash flow | |||||||||
Cash from operating activities | 67,546 | 99,551 | |||||||
CAPEX | (5,079) | (4,761) | |||||||
Cash from investing activities | (18,127) | (85,360) | |||||||
Cash from financing activities | (69,154) | 50,011 | |||||||
FCF | 30,865 | 55,632 | |||||||
Balance | |||||||||
Cash | 100,784 | 121,502 | |||||||
Long term investments | 24,455 | 11,612 | |||||||
Excess cash | 116,978 | 123,477 | |||||||
Stockholders' equity | 288,535 | 395,764 | |||||||
Invested Capital | 688,450 | 736,473 | |||||||
ROIC | 4.51% | 5.52% | |||||||
ROCE | 4.60% | 5.53% | |||||||
EV | |||||||||
Common stock shares outstanding | 32,438 | 32,438 | |||||||
Price | 2.22 -66.36% | 6.60 -25.84% | |||||||
Market cap | 72,012 -66.36% | 214,090 -25.84% | |||||||
EV | 654,730 | 841,241 | |||||||
EBITDA | 40,366 | 49,767 | |||||||
EV/EBITDA | 16.22 | 16.90 | |||||||
Interest | 23,502 | 25,365 | |||||||
Interest/NOPBT | 62.44% | 52.48% |