XETRDKG
Market cap153mUSD
Dec 23, Last price
3.63EUR
1D
0.00%
1Q
2.54%
Jan 2017
-56.75%
IPO
-18.15%
Name
Deutsche Konsum REIT-AG
Chart & Performance
Profile
Deutsche Konsum REIT-AG is a real estate investment company. The company is headquartered in Potsdam, Brandenburg and currently employs 15 full-time employees. The company focuses on the acquisition, rental, inventory management, and sale of retail properties across Germany, with focus on regional centers and micro-locations in the northern and eastern part of Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 77,438 -19.92% | 96,704 -54.10% | 210,664 27.44% | |||||||
Cost of revenue | 94,252 | 52,319 | 131,575 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (16,814) | 44,385 | 79,088 | |||||||
NOPBT Margin | 45.90% | 37.54% | ||||||||
Operating Taxes | 14,759 | 50,209 | 35,800 | |||||||
Tax Rate | 113.12% | 45.27% | ||||||||
NOPAT | (31,573) | (5,824) | 43,289 | |||||||
Net income | 1,968 -101.09% | (180,992) -399.72% | 60,387 -33.91% | |||||||
Dividends | (4,219) | (14,062) | ||||||||
Dividend yield | 2.09% | 3.30% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 231,206 | 152,134 | 89,387 | |||||||
Long-term debt | 337,214 | 510,412 | 567,566 | |||||||
Deferred revenue | 667,514 | |||||||||
Other long-term liabilities | 5,209 | 4 | (677,550) | |||||||
Net debt | 567,013 | 657,613 | 652,127 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 23,126 | 41,632 | 49,385 | |||||||
CAPEX | (134) | (187) | (33) | |||||||
Cash from investing activities | 90,696 | (17,524) | (46,598) | |||||||
Cash from financing activities | (117,348) | (24,002) | 1,388 | |||||||
FCF | (78,339) | 107,261 | 14,777 | |||||||
Balance | ||||||||||
Cash | 1,407 | 4,934 | 4,827 | |||||||
Long term investments | ||||||||||
Excess cash | 98 | |||||||||
Stockholders' equity | 120,502 | 316,400 | 1,234,665 | |||||||
Invested Capital | 879,925 | 974,734 | 1,151,075 | |||||||
ROIC | 3.89% | |||||||||
ROCE | 4.41% | 6.81% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 53,860 | 35,156 | 50,195 | |||||||
Price | 3.55 -38.15% | 5.74 -32.47% | 8.50 -38.63% | |||||||
Market cap | 191,203 -5.25% | 201,795 -52.70% | 426,661 -38.34% | |||||||
EV | 758,215 | 859,407 | 1,996,294 | |||||||
EBITDA | (16,683) | 44,445 | 79,124 | |||||||
EV/EBITDA | 19.34 | 25.23 | ||||||||
Interest | 23,156 | 17,942 | 14,086 | |||||||
Interest/NOPBT | 40.42% | 17.81% |