XETR
G24
Market cap7.42bUSD
Apr 09, Last price
92.50EUR
1D
-2.32%
1Q
4.93%
Jan 2017
171.98%
IPO
219.52%
Name
Scout24 SE
Chart & Performance
Profile
Scout24 SE operates ImmoScout24, a digital platform for the residential and commercial real estate sectors in Germany and internationally. The company offers Realtor Lead Engine and Immoverkauf24 products for selling real estate; Mortgage Lead Engine, a product to finance real estate; FLOWFACT and Propstack, a CRM software solution for real estate agents; and TenantPlus+ provides rental properties. In addition, BuyerPlus+ for users looking to buy properties; and Vermietet.de: a cloud-based software solution. The company was formerly known as Scout24 AG and changed its name to Scout24 SE in October 2021. Scout24 SE was founded in 1998 and is headquartered in Munich, 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 | 509,114 13.76% | 447,539 15.04% | |||||||
Cost of revenue | 317,098 | 73,370 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 192,016 | 374,169 | |||||||
NOPBT Margin | 37.72% | 83.61% | |||||||
Operating Taxes | 64,351 | 50,791 | |||||||
Tax Rate | 33.51% | 13.57% | |||||||
NOPAT | 127,665 | 323,378 | |||||||
Net income | 178,778 44.72% | 123,531 36.50% | |||||||
Dividends | (73,422) | (66,391) | |||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (48,844) | (483,574) | |||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 140,858 | 110,686 | |||||||
Long-term debt | 141,320 | 109,582 | |||||||
Deferred revenue | 246 | 597 | |||||||
Other long-term liabilities | 72,543 | 24,682 | |||||||
Net debt | 229,323 | 179,367 | |||||||
Cash flow | |||||||||
Cash from operating activities | 200,989 | 161,923 | |||||||
CAPEX | (736) | (29,602) | |||||||
Cash from investing activities | (70,545) | 411,882 | |||||||
Cash from financing activities | (121,078) | (654,756) | |||||||
FCF | 128,318 | 329,734 | |||||||
Balance | |||||||||
Cash | 48,463 | 40,451 | |||||||
Long term investments | 4,392 | 450 | |||||||
Excess cash | 27,399 | 18,524 | |||||||
Stockholders' equity | 1,318,404 | 1,506,551 | |||||||
Invested Capital | 1,648,657 | 1,508,542 | |||||||
ROIC | 8.09% | 18.65% | |||||||
ROCE | 9.85% | 20.73% | |||||||
EV | |||||||||
Common stock shares outstanding | 73,692 | 77,807 | |||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 228,347 | 416,469 | |||||||
EV/EBITDA | |||||||||
Interest | 4,994 | 6,891 | |||||||
Interest/NOPBT | 2.60% | 1.84% |