XETR
DEF
Market cap146mUSD
May 23, Last price
26.80EUR
1D
0.75%
1Q
-2.90%
IPO
153.10%
Name
Defama Deutsche Fachmarkt AG
Chart & Performance
Profile
DEFAMA Deutsche Fachmarkt AG, a real estate company, engages in the purchase and long-term rental of retail parks and shopping centers. The company focuses on small commercial properties in small and medium-sized cities primarily in northern and eastern Germany. DEFAMA Deutsche Fachmarkt AG was founded in 2014 and is based in Berlin, Germany.
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 | 20,478 16.07% | 17,643 17.66% | |||||||
Cost of revenue | 11,658 | 4,647 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 8,821 | 12,996 | |||||||
NOPBT Margin | 43.07% | 73.66% | |||||||
Operating Taxes | 1,005 | 1,780 | |||||||
Tax Rate | 11.39% | 13.70% | |||||||
NOPAT | 7,816 | 11,216 | |||||||
Net income | 4,152 -22.95% | 5,389 6.98% | |||||||
Dividends | (2,592) | (2,448) | |||||||
Dividend yield | 2.23% | 2.22% | |||||||
Proceeds from repurchase of equity | 10,260 | ||||||||
BB yield | -9.29% | ||||||||
Debt | |||||||||
Debt current | 12 | ||||||||
Long-term debt | 149,636 | 154,529 | |||||||
Deferred revenue | 158,004 | ||||||||
Other long-term liabilities | 16,559 | (157,663) | |||||||
Net debt | 146,800 | 150,876 | |||||||
Cash flow | |||||||||
Cash from operating activities | 12,948 | 10,864 | |||||||
CAPEX | (22,696) | (45,161) | |||||||
Cash from investing activities | (17,396) | (43,557) | |||||||
Cash from financing activities | 3,228 | 34,840 | |||||||
FCF | (7,158) | (21,988) | |||||||
Balance | |||||||||
Cash | 2,836 | 4,151 | |||||||
Long term investments | 50 | (486) | |||||||
Excess cash | 1,812 | 2,783 | |||||||
Stockholders' equity | 15,715 | 50,261 | |||||||
Invested Capital | 207,290 | 192,695 | |||||||
ROIC | 3.91% | 6.37% | |||||||
ROCE | 4.22% | 6.59% | |||||||
EV | |||||||||
Common stock shares outstanding | 4,800 | 4,800 | |||||||
Price | 24.20 5.22% | 23.00 -17.27% | |||||||
Market cap | 116,160 5.22% | 110,400 -10.15% | |||||||
EV | 263,384 | 270,614 | |||||||
EBITDA | 14,655 | 18,091 | |||||||
EV/EBITDA | 17.97 | 14.96 | |||||||
Interest | 4,208 | 2,912 | |||||||
Interest/NOPBT | 47.70% | 22.41% |