XMADRLIA
Market cap844mUSD
Dec 20, Last price
1.00EUR
1D
-1.19%
1Q
0.40%
Jan 2017
16.76%
IPO
-84.43%
Name
Realia Business SA
Chart & Performance
Profile
Realia Business, S.A., together with its subsidiaries, engages in property management and homebuilding activities in Spain and internationally. It develops, manages, operates, and leases office buildings, shopping centers, commercial premises, and industrial buildings; and provides land management services. It has a land portfolio of 6,946,216 gross square meters and 1,752,340 square meters of buildable land. The company was founded in 2000 and is headquartered in Madrid, Spain.
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 | 132,296 16.73% | 113,336 -29.96% | 161,815 88.39% | |||||||
Cost of revenue | 49,586 | 49,670 | 98,766 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 82,710 | 63,666 | 63,049 | |||||||
NOPBT Margin | 62.52% | 56.17% | 38.96% | |||||||
Operating Taxes | (7,998) | 18,769 | 22,089 | |||||||
Tax Rate | 29.48% | 35.03% | ||||||||
NOPAT | 90,708 | 44,897 | 40,960 | |||||||
Net income | 24,702 -57.51% | 58,139 0.48% | 57,861 2,638.33% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (213) | (1,706) | (189,074) | |||||||
BB yield | 0.02% | 0.20% | 29.29% | |||||||
Debt | ||||||||||
Debt current | 165,185 | 99,486 | 124,673 | |||||||
Long-term debt | 408,897 | 465,677 | 497,123 | |||||||
Deferred revenue | 18,224 | 18,029 | ||||||||
Other long-term liabilities | 35,481 | 15,241 | 17,178 | |||||||
Net debt | 476,451 | 490,892 | 535,400 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 74,642 | 70,241 | 99,004 | |||||||
CAPEX | (20,852) | (16,828) | (7,684) | |||||||
Cash from investing activities | (19,151) | (9,929) | 33,559 | |||||||
Cash from financing activities | (38,317) | (76,759) | (155,282) | |||||||
FCF | 118,007 | 33,712 | 56,468 | |||||||
Balance | ||||||||||
Cash | 53,564 | 36,481 | 50,173 | |||||||
Long term investments | 44,067 | 37,790 | 36,223 | |||||||
Excess cash | 91,016 | 68,604 | 78,305 | |||||||
Stockholders' equity | 734,128 | 790,131 | 717,736 | |||||||
Invested Capital | 1,748,939 | 1,782,982 | 1,754,854 | |||||||
ROIC | 5.14% | 2.54% | 2.31% | |||||||
ROCE | 4.07% | 3.11% | 3.13% | |||||||
EV | ||||||||||
Common stock shares outstanding | 811,089 | 811,089 | 811,089 | |||||||
Price | 1.06 -0.93% | 1.07 34.42% | 0.80 17.06% | |||||||
Market cap | 859,755 -0.93% | 867,865 34.42% | 645,627 16.72% | |||||||
EV | 1,399,059 | 1,434,633 | 1,257,759 | |||||||
EBITDA | 82,896 | 63,988 | 63,341 | |||||||
EV/EBITDA | 16.88 | 22.42 | 19.86 | |||||||
Interest | 29,030 | 13,299 | 11,658 | |||||||
Interest/NOPBT | 35.10% | 20.89% | 18.49% |