XETR
FC9
Market cap138mUSD
May 23, Last price
12.30EUR
1D
0.00%
1Q
-6.11%
IPO
32.69%
Name
FCR Immobilien AG
Chart & Performance
Profile
FCR Immobilien & Vermögensverwaltungs GmbH & Co. KG is based in Krailling, 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 | 56,633 52.76% | 37,072 -31.45% | |||||||
Cost of revenue | 13,974 | 9,225 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 42,659 | 27,847 | |||||||
NOPBT Margin | 75.33% | 75.12% | |||||||
Operating Taxes | 1,391 | 3,137 | |||||||
Tax Rate | 3.26% | 11.27% | |||||||
NOPAT | 41,268 | 24,710 | |||||||
Net income | 8,697 -38.65% | 14,177 16.70% | |||||||
Dividends | (2,128) | (3,417) | |||||||
Dividend yield | 1.60% | 2.38% | |||||||
Proceeds from repurchase of equity | (419) | ||||||||
BB yield | 0.31% | ||||||||
Debt | |||||||||
Debt current | 42,326 | 47,305 | |||||||
Long-term debt | 259,524 | 280,209 | |||||||
Deferred revenue | 10 | 22 | |||||||
Other long-term liabilities | 64,821 | (20,124) | |||||||
Net debt | 283,646 | 311,490 | |||||||
Cash flow | |||||||||
Cash from operating activities | 25,152 | 9,478 | |||||||
CAPEX | (1,356) | (2,704) | |||||||
Cash from investing activities | 13,349 | (74,719) | |||||||
Cash from financing activities | (23,483) | 55,952 | |||||||
FCF | 62,538 | (21,152) | |||||||
Balance | |||||||||
Cash | 6,909 | 5,554 | |||||||
Long term investments | 11,295 | 10,470 | |||||||
Excess cash | 15,372 | 14,170 | |||||||
Stockholders' equity | 112,651 | 107,264 | |||||||
Invested Capital | 429,690 | 482,160 | |||||||
ROIC | 9.05% | 5.91% | |||||||
ROCE | 9.58% | 5.39% | |||||||
EV | |||||||||
Common stock shares outstanding | 9,801 | 9,763 | |||||||
Price | 13.60 -7.48% | 14.70 -10.91% | |||||||
Market cap | 133,294 -7.12% | 143,516 -10.26% | |||||||
EV | 416,940 | 455,006 | |||||||
EBITDA | 43,870 | 28,960 | |||||||
EV/EBITDA | 9.50 | 15.71 | |||||||
Interest | 14,891 | 9,689 | |||||||
Interest/NOPBT | 34.91% | 34.79% |