XETR
AT1
Market cap2.84bUSD
Apr 08, Last price
2.37EUR
1D
3.49%
1Q
-6.69%
Jan 2017
-43.87%
IPO
-42.20%
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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 1,192,800 -25.91% | 1,609,900 21.67% | |||||||
Cost of revenue | 672,200 | 728,600 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 520,600 | 881,300 | |||||||
NOPBT Margin | 43.65% | 54.74% | |||||||
Operating Taxes | (422,700) | 35,000 | |||||||
Tax Rate | 3.97% | ||||||||
NOPAT | 943,300 | 846,300 | |||||||
Net income | (1,834,200) 301.27% | (457,100) -142.40% | |||||||
Dividends | (169,300) | ||||||||
Dividend yield | 6.93% | ||||||||
Proceeds from repurchase of equity | (126,200) | (254,600) | |||||||
BB yield | 4.66% | 10.43% | |||||||
Debt | |||||||||
Debt current | 419,900 | 122,900 | |||||||
Long-term debt | 14,445,800 | 15,069,400 | |||||||
Deferred revenue | 67,800 | ||||||||
Other long-term liabilities | 629,700 | 683,100 | |||||||
Net debt | 8,612,200 | 10,422,900 | |||||||
Cash flow | |||||||||
Cash from operating activities | 557,900 | 788,000 | |||||||
CAPEX | (16,200) | (26,400) | |||||||
Cash from investing activities | 523,800 | 408,500 | |||||||
Cash from financing activities | (753,000) | (1,763,500) | |||||||
FCF | 1,027,500 | (53,100) | |||||||
Balance | |||||||||
Cash | 3,132,000 | 3,078,600 | |||||||
Long term investments | 3,121,500 | 1,690,800 | |||||||
Excess cash | 6,193,860 | 4,688,905 | |||||||
Stockholders' equity | 8,192,200 | 18,281,400 | |||||||
Invested Capital | 24,139,440 | 28,736,095 | |||||||
ROIC | 3.57% | 2.86% | |||||||
ROCE | 1.60% | 2.44% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,093,000 | 1,109,900 | |||||||
Price | 2.48 12.73% | 2.20 -58.65% | |||||||
Market cap | 2,710,640 11.01% | 2,441,780 -60.75% | |||||||
EV | 14,072,340 | 23,713,080 | |||||||
EBITDA | 538,500 | 902,400 | |||||||
EV/EBITDA | 26.13 | 26.28 | |||||||
Interest | 230,100 | 184,800 | |||||||
Interest/NOPBT | 44.20% | 20.97% |