XLONSPDI
Market cap6mUSD
Dec 20, Last price
4.00GBP
1Q
-11.11%
IPO
-99.88%
Name
Secure Property Development & Investment PLC
Chart & Performance
Profile
SPDI is a London listed property company focused on Emerging Europe (Romania, Bulgaria, Greece, Serbia) with a growing portfolio of prime commercial properties let to blue chip clients on long leases, which generates high yields and offers significant potential for capital growth thanks to highly favourable macro and regional property market fundamentals.
Valuation
Title EUR 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 | 1,431 25.08% | 1,144 9.23% | 1,047 31.60% | |||||||
Cost of revenue | 1,087 | 1,109 | 1,129 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 344 | 35 | (82) | |||||||
NOPBT Margin | 24.02% | 3.03% | ||||||||
Operating Taxes | 2 | (18) | 52 | |||||||
Tax Rate | 0.71% | |||||||||
NOPAT | 341 | 53 | (134) | |||||||
Net income | 6,477 -622.17% | (1,240) -772.64% | 184 -112.39% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 985 | 99 | 1,871 | |||||||
Long-term debt | 1,321 | 1,160 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 17 | 180 | 228 | |||||||
Net debt | 833 | 1,354 | 870 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (88) | (2,466) | (1,684) | |||||||
CAPEX | ||||||||||
Cash from investing activities | 1,106 | 2,562 | 5,700 | |||||||
Cash from financing activities | (872) | (2,299) | (2,331) | |||||||
FCF | (22,202) | (3,694) | (3,638) | |||||||
Balance | ||||||||||
Cash | 152 | 67 | 2,161 | |||||||
Long term investments | ||||||||||
Excess cash | 81 | 9 | 2,108 | |||||||
Stockholders' equity | (60,679) | (66,900) | (51,864) | |||||||
Invested Capital | 80,453 | 81,943 | 83,868 | |||||||
ROIC | 0.42% | 0.06% | ||||||||
ROCE | 1.74% | 0.22% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 129,191 | 129,128 | 129,128 | |||||||
Price | 0.07 | |||||||||
Market cap | 9,362 | |||||||||
EV | 15,980 | |||||||||
EBITDA | 344 | 37 | (80) | |||||||
EV/EBITDA | ||||||||||
Interest | 63 | 192 | 185 | |||||||
Interest/NOPBT | 18.33% | 554.57% |