Loading...
XMSM
C5H
Market cap1.44bUSD
Apr 02, Last price  
1.92EUR
1D
-2.04%
1Q
-18.30%
IPO
17.79%
Name

Cairn Homes PLC

Chart & Performance

D1W1MN
No data to show
P/E
11.61
P/S
1.55
EPS
0.17
Div Yield, %
3.65%
Shrs. gr., 5y
-3.75%
Rev. gr., 5y
14.58%
Revenues
860m
+28.95%
3,186,00140,906,000149,462,000337,021,000435,331,000261,883,000423,983,000617,357,000666,807,000859,871,000
Net income
115m
+34.11%
-31,892,577-2,063,0004,452,00030,764,00051,224,00012,709,00043,241,00081,030,00085,432,000114,572,000
CFO
135m
+25.83%
-420,948,070-121,203,000-128,609,00040,113,00099,188,000-40,558,00088,517,00093,892,000107,021,000134,660,000
Dividend
Sep 12, 20240.038 EUR/sh
Earnings
May 09, 2025

Profile

Cairn Homes plc operates as a homebuilder in Ireland. The company develops and sells residential properties. It is also involved in the rental of properties. The company was incorporated in 2014 and is based in Dublin, Ireland
URL
https://www.cairnhomes.com/
IPO date
Jun 10, 2015
Employees
321
Domiciled in
IE
Incorporated in
IE

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
859,871
28.95%
666,807
8.01%
617,357
45.61%
Cost of revenue
686,641
553,418
514,325
Unusual Expense (Income)
NOPBT
173,230
113,389
103,032
NOPBT Margin
20.15%
17.00%
16.69%
Operating Taxes
20,300
13,991
12,442
Tax Rate
11.72%
12.34%
12.08%
NOPAT
152,930
99,398
90,590
Net income
114,572
34.11%
85,432
5.43%
81,030
87.39%
Dividends
(44,720)
(41,896)
(40,694)
Dividend yield
2.96%
4.68%
6.60%
Proceeds from repurchase of equity
(75,417)
(44,401)
(75,143)
BB yield
4.98%
4.96%
12.19%
Debt
Debt current
16,246
15,929
761
Long-term debt
178,690
170,753
183,824
Deferred revenue
170,991
Other long-term liabilities
(170,991)
Net debt
167,313
161,129
161,942
Cash flow
Cash from operating activities
134,660
107,021
93,892
CAPEX
(2,655)
(1,689)
(7,686)
Cash from investing activities
(4,399)
(4,090)
(7,686)
Cash from financing activities
(128,191)
(99,089)
(104,523)
FCF
165,188
67,213
74,837
Balance
Cash
27,623
25,553
21,711
Long term investments
932
Excess cash
Stockholders' equity
549,468
545,051
552,206
Invested Capital
946,699
937,417
909,805
ROIC
16.23%
10.76%
10.06%
ROCE
18.24%
12.06%
11.29%
EV
Common stock shares outstanding
649,398
678,576
710,384
Price
2.33
76.52%
1.32
52.07%
0.87
-23.19%
Market cap
1,513,098
68.93%
895,720
45.26%
616,613
-27.34%
EV
1,680,411
1,056,849
778,555
EBITDA
175,958
115,558
104,798
EV/EBITDA
9.55
9.15
7.43
Interest
14,707
8,793
Interest/NOPBT
8.49%
8.53%