XPARALTA
Market cap2.17bUSD
Dec 20, Last price
94.90EUR
1D
3.15%
1Q
-12.29%
Jan 2017
-48.76%
Name
Altarea SCA
Chart & Performance
Profile
Altarea is the leading real estate developer from France. Both a developer and an investor, the Group is present in the three main real estate markets (Retail, Housing and Business real estate), enabling it to be the leader in major mixed urban renewal projects in France. For each of its activities, the Group has all the know-how to design, develop, market and manage tailor-made real estate products. Altarea is listed on compartment A of Euronext Paris and is part of the SBF 120 index.
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 | 2,650,300 -12.17% | 3,017,600 -0.67% | 3,038,000 -1.26% | |||||||
Cost of revenue | 2,539,200 | 2,272,400 | 2,354,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 111,100 | 745,200 | 683,900 | |||||||
NOPBT Margin | 4.19% | 24.70% | 22.51% | |||||||
Operating Taxes | (114,300) | 68,300 | 14,000 | |||||||
Tax Rate | 9.17% | 2.05% | ||||||||
NOPAT | 225,400 | 676,900 | 669,900 | |||||||
Net income | (472,900) -244.71% | 326,800 54.44% | 211,600 -168.77% | |||||||
Dividends | (206,000) | (199,800) | (91,000) | |||||||
Dividend yield | 12.61% | 7.67% | 2.95% | |||||||
Proceeds from repurchase of equity | 28,800 | 123,200 | 326,600 | |||||||
BB yield | -1.76% | -4.73% | -10.58% | |||||||
Debt | ||||||||||
Debt current | 669,700 | 547,400 | 838,500 | |||||||
Long-term debt | 2,400,700 | 2,454,800 | 2,891,700 | |||||||
Deferred revenue | 387,100 | 201,500 | ||||||||
Other long-term liabilities | 113,300 | (469,500) | (271,000) | |||||||
Net debt | 2,355,200 | 1,377,300 | 1,611,300 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 330,500 | 187,100 | 257,700 | |||||||
CAPEX | (8,000) | (9,300) | (17,200) | |||||||
Cash from investing activities | 48,600 | 71,900 | 208,500 | |||||||
Cash from financing activities | (641,800) | (942,900) | (127,800) | |||||||
FCF | (2,730,700) | 712,800 | 587,800 | |||||||
Balance | ||||||||||
Cash | 713,100 | 952,300 | 1,625,500 | |||||||
Long term investments | 2,100 | 672,600 | 493,400 | |||||||
Excess cash | 582,685 | 1,474,020 | 1,967,000 | |||||||
Stockholders' equity | 1,316,100 | 3,921,900 | 3,275,100 | |||||||
Invested Capital | 5,674,615 | 5,175,780 | 4,981,700 | |||||||
ROIC | 4.15% | 13.33% | 13.75% | |||||||
ROCE | 1.77% | 11.07% | 9.74% | |||||||
EV | ||||||||||
Common stock shares outstanding | 20,420 | 20,650 | 18,424 | |||||||
Price | 80.00 -36.61% | 126.20 -24.70% | 167.60 16.88% | |||||||
Market cap | 1,633,612 -37.31% | 2,605,979 -15.61% | 3,087,877 24.63% | |||||||
EV | 5,460,912 | 5,567,679 | 6,006,577 | |||||||
EBITDA | 237,500 | 772,800 | 713,600 | |||||||
EV/EBITDA | 22.99 | 7.20 | 8.42 | |||||||
Interest | 71,400 | 54,300 | 61,000 | |||||||
Interest/NOPBT | 64.27% | 7.29% | 8.92% |