XLONPPH
Market cap715mUSD
Dec 23, Last price
1,365.00GBP
1D
0.00%
1Q
9.64%
Jan 2017
101.48%
IPO
181.44%
Name
PPHE Hotel Group Ltd
Chart & Performance
Profile
PPHE Hotel Group Limited owns, develops, leases, operates, and franchises full-service upscale and lifestyle hotels in the Netherlands, Germany, Hungary, Serbia, Italy, Austria, and the United Kingdom. It owns and operates hotels and resorts under the Park Plaza, the art'otel, and the Arena Campsites brands, as well as the Arena Hotels & Apartments. As of December 31, 2021, the company operated 48 properties with approximately 9,100 rooms; and 5,800 campsite pitches in Croatia. It also operates restaurants and bars; and a coffee shop. The company was formerly known as Park Plaza Hotels Limited and changed its name to PPHE Hotel Group Limited in March 2012. PPHE Hotel Group Limited was founded in 1986 and is based in Amsterdam, the Netherlands.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 414,598 25.60% | 330,091 133.48% | 141,377 38.89% | |||||||
Cost of revenue | 214,694 | 246,644 | 156,699 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 199,904 | 83,447 | (15,322) | |||||||
NOPBT Margin | 48.22% | 25.28% | ||||||||
Operating Taxes | 1,677 | (3,356) | (5,051) | |||||||
Tax Rate | 0.84% | |||||||||
NOPAT | 198,227 | 86,803 | (10,271) | |||||||
Net income | 22,415 120.64% | 10,159 -119.49% | (52,129) -36.22% | |||||||
Dividends | (11,897) | (1,278) | ||||||||
Dividend yield | 2.34% | 0.24% | ||||||||
Proceeds from repurchase of equity | (1,551) | (75,120) | (1,342) | |||||||
BB yield | 0.31% | 14.02% | 0.22% | |||||||
Debt | ||||||||||
Debt current | 51,926 | 52,608 | 45,184 | |||||||
Long-term debt | 1,395,836 | 1,079,175 | 974,558 | |||||||
Deferred revenue | 2,691 | 245,274 | ||||||||
Other long-term liabilities | 126,446 | 389,218 | 137,696 | |||||||
Net debt | 1,279,646 | 893,427 | 849,478 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 78,351 | 56,708 | (9,574) | |||||||
CAPEX | (115,090) | (91,256) | (58,758) | |||||||
Cash from investing activities | (115,797) | (97,026) | 19,397 | |||||||
Cash from financing activities | 26,351 | 62,639 | 16,912 | |||||||
FCF | 116,809 | (21,903) | (37,041) | |||||||
Balance | ||||||||||
Cash | 152,093 | 177,484 | 142,028 | |||||||
Long term investments | 16,023 | 60,872 | 28,236 | |||||||
Excess cash | 147,386 | 221,851 | 163,195 | |||||||
Stockholders' equity | 404,577 | 375,540 | 450,693 | |||||||
Invested Capital | 1,680,632 | 1,543,412 | 1,441,398 | |||||||
ROIC | 12.30% | 5.82% | ||||||||
ROCE | 10.90% | 4.71% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 42,365 | 42,523 | 42,539 | |||||||
Price | 12.00 -4.76% | 12.60 -12.01% | 14.32 3.77% | |||||||
Market cap | 508,380 -5.12% | 535,790 -12.04% | 609,158 3.95% | |||||||
EV | 2,004,618 | 1,617,404 | 1,627,378 | |||||||
EBITDA | 244,972 | 123,453 | 23,537 | |||||||
EV/EBITDA | 8.18 | 13.10 | 69.14 | |||||||
Interest | 36,358 | 35,245 | 31,345 | |||||||
Interest/NOPBT | 18.19% | 42.24% |