XETRAT1
Market cap3.30bUSD
Dec 20, Last price
2.89EUR
1D
3.58%
1Q
8.24%
Jan 2017
-31.55%
IPO
-29.51%
Name
Aroundtown SA
Chart & Performance
Profile
Aroundtown SA, together with its subsidiaries, operates as a real estate company in Germany, the Netherlands, the United Kingdom, Belgium, and internationally. It invests in commercial and residential real estate properties, such as office, hotel, logistics, wholesale, retail, and other properties. The company was formerly known as Aroundtown Property Holdings PLC and changed its name to Aroundtown SA in September 2017. Aroundtown SA was founded in 2004 and is based in Luxembourg City, Luxembourg.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,192,800 -25.91% | 1,609,900 21.67% | 1,323,200 12.11% | |||||||
Cost of revenue | 672,200 | 728,600 | 563,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 520,600 | 881,300 | 759,800 | |||||||
NOPBT Margin | 43.65% | 54.74% | 57.42% | |||||||
Operating Taxes | (422,700) | 35,000 | 316,100 | |||||||
Tax Rate | 3.97% | 41.60% | ||||||||
NOPAT | 943,300 | 846,300 | 443,700 | |||||||
Net income | (1,834,200) 301.27% | (457,100) -142.40% | 1,078,100 45.43% | |||||||
Dividends | (169,300) | (252,000) | ||||||||
Dividend yield | 6.93% | 4.05% | ||||||||
Proceeds from repurchase of equity | (126,200) | (254,600) | (487,300) | |||||||
BB yield | 4.66% | 10.43% | 7.83% | |||||||
Debt | ||||||||||
Debt current | 419,900 | 122,900 | 543,600 | |||||||
Long-term debt | 14,445,800 | 15,069,400 | 15,362,200 | |||||||
Deferred revenue | 67,800 | 62,400 | ||||||||
Other long-term liabilities | 629,700 | 683,100 | 597,400 | |||||||
Net debt | 8,612,200 | 10,422,900 | 10,765,500 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 557,900 | 788,000 | 625,800 | |||||||
CAPEX | (16,200) | (26,400) | (800,200) | |||||||
Cash from investing activities | 523,800 | 408,500 | 1,077,600 | |||||||
Cash from financing activities | (753,000) | (1,763,500) | (2,606,500) | |||||||
FCF | 1,027,500 | (53,100) | 1,116,700 | |||||||
Balance | ||||||||||
Cash | 3,132,000 | 3,078,600 | 3,742,600 | |||||||
Long term investments | 3,121,500 | 1,690,800 | 1,397,700 | |||||||
Excess cash | 6,193,860 | 4,688,905 | 5,074,140 | |||||||
Stockholders' equity | 8,192,200 | 18,281,400 | 25,271,700 | |||||||
Invested Capital | 24,139,440 | 28,736,095 | 30,367,360 | |||||||
ROIC | 3.57% | 2.86% | 1.70% | |||||||
ROCE | 1.60% | 2.44% | 1.99% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,093,000 | 1,109,900 | 1,169,400 | |||||||
Price | 2.48 12.73% | 2.20 -58.65% | 5.32 -13.07% | |||||||
Market cap | 2,710,640 11.01% | 2,441,780 -60.75% | 6,221,208 -22.19% | |||||||
EV | 14,072,340 | 23,713,080 | 28,763,308 | |||||||
EBITDA | 538,500 | 902,400 | 775,700 | |||||||
EV/EBITDA | 26.13 | 26.28 | 37.08 | |||||||
Interest | 230,100 | 184,800 | 180,400 | |||||||
Interest/NOPBT | 44.20% | 20.97% | 23.74% |