XHEL
KOJAMO
Market cap3.13bUSD
Jul 18, Last price
10.89EUR
1D
0.00%
1Q
11.81%
IPO
24.89%
Name
Kojamo Oyj
Chart & Performance
Profile
Kojamo Oyj, a private residential real estate company, provides rental apartments and housing services in Finland. The company rents and manages apartments under the Lumo brand name. As of December 31, 2021, it operated 36,897 rental apartments. The company was formerly known as VVO Group plc and changed its name to Kojamo Oyj in March 2017. Kojamo Oyj was incorporated in 1969 and is headquartered in Helsinki, Finland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 452,400 2.31% | 442,200 6.99% | 413,300 5.51% | |||||||
Cost of revenue | 166,300 | 168,200 | 177,600 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 286,100 | 274,000 | 235,700 | |||||||
NOPBT Margin | 63.24% | 61.96% | 57.03% | |||||||
Operating Taxes | 5,100 | (23,300) | (99,900) | |||||||
Tax Rate | 1.78% | |||||||||
NOPAT | 281,000 | 297,300 | 335,600 | |||||||
Net income | 21,200 -123.82% | (89,000) -77.74% | (399,900) -139.08% | |||||||
Dividends | (96,400) | (93,900) | ||||||||
Dividend yield | 3.27% | 2.75% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 488,900 | 593,200 | 347,700 | |||||||
Long-term debt | 3,420,800 | 3,085,800 | 3,405,000 | |||||||
Deferred revenue | 4,639,600 | |||||||||
Other long-term liabilities | 29,600 | 22,400 | (4,632,900) | |||||||
Net debt | 3,573,100 | 3,661,200 | 3,631,100 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 158,200 | 153,300 | 159,000 | |||||||
CAPEX | (100) | (300) | (300) | |||||||
Cash from investing activities | (53,800) | (93,600) | (480,200) | |||||||
Cash from financing activities | 214,200 | (164,100) | 243,500 | |||||||
FCF | 288,200 | 291,100 | 336,000 | |||||||
Balance | ||||||||||
Cash | 358,500 | 18,300 | 223,400 | |||||||
Long term investments | (21,900) | (500) | (101,800) | |||||||
Excess cash | 313,980 | 100,935 | ||||||||
Stockholders' equity | 3,436,300 | 3,590,000 | 10,803,100 | |||||||
Invested Capital | 7,172,620 | 7,302,100 | 7,424,165 | |||||||
ROIC | 3.88% | 4.04% | 4.51% | |||||||
ROCE | 3.44% | 3.37% | 2.81% | |||||||
EV | ||||||||||
Common stock shares outstanding | 247,100 | 247,144 | 247,100 | |||||||
Price | 9.39 -21.36% | 11.94 -13.48% | 13.80 -35.03% | |||||||
Market cap | 2,320,269 -21.37% | 2,950,904 -13.46% | 3,409,980 -35.03% | |||||||
EV | 5,893,369 | 6,612,104 | 14,037,380 | |||||||
EBITDA | 287,300 | 275,300 | 236,900 | |||||||
EV/EBITDA | 20.51 | 24.02 | 59.25 | |||||||
Interest | 137,500 | 95,600 | 62,100 | |||||||
Interest/NOPBT | 48.06% | 34.89% | 26.35% |