XPARCARM
Market cap2.32bUSD
Dec 20, Last price
15.78EUR
1D
0.38%
1Q
-9.31%
Jan 2017
-22.59%
Name
Carmila SA
Chart & Performance
Profile
The third listed company of shopping centres in Continental Europe, Carmila was created by Carrefour and major institutional investors to transform and enhance the shopping centres adjoining Carrefour stores in France, Spain and Italy. As of 30 June 2020, its portfolio consisted of 215 shopping centres, leaders in their catchment area, valued at 6.2 billion euros. Putting proximity at the heart of all its actions, Carmila aims to simplify life and improve the daily lives of merchants and customers in the heart of all territories. Driven by a true commercial culture, its teams integrate all the expertise dedicated to the attractiveness of its assets: operations, center management, marketing, local digital marketing, new business and CSR. Carmila is listed in Compartment A on Euronext-Paris under the symbol CARM. It benefits from the regime of listed real estate investment companies ("SIIC"). On September 18, 2017, Carmila joined the FTSE EPRA/NAREIT Global Real Estate (EMEA Region) indices. On September 24, 2018, Carmila joined the Euronext CAC Small, CAC Mid Small and CAC All-tradable indices.
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 | 486,119 2.84% | 472,685 6.38% | 444,344 1.00% | |||||||
Cost of revenue | 121,590 | 182,776 | 207,700 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 364,529 | 289,909 | 236,644 | |||||||
NOPBT Margin | 74.99% | 61.33% | 53.26% | |||||||
Operating Taxes | 6,731 | 2,459 | (31,834) | |||||||
Tax Rate | 1.85% | 0.85% | ||||||||
NOPAT | 357,798 | 287,450 | 268,478 | |||||||
Net income | 2,778 -98.73% | 219,329 14.16% | 192,121 -196.66% | |||||||
Dividends | (166,698) | (143,555) | (94,453) | |||||||
Dividend yield | 7.49% | 7.45% | 4.72% | |||||||
Proceeds from repurchase of equity | (20,466) | (29,097) | (7,810) | |||||||
BB yield | 0.92% | 1.51% | 0.39% | |||||||
Debt | ||||||||||
Debt current | 573,866 | 51,958 | 206,311 | |||||||
Long-term debt | 2,522,021 | 2,534,492 | 2,384,895 | |||||||
Deferred revenue | 76,355 | 36,170 | ||||||||
Other long-term liabilities | 226,653 | (217,534) | (175,615) | |||||||
Net debt | 2,152,531 | 2,091,135 | 2,295,406 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 276,053 | 261,406 | 200,119 | |||||||
CAPEX | (14,503) | (25,034) | (85,775) | |||||||
Cash from investing activities | 56,668 | 30,457 | (146,272) | |||||||
Cash from financing activities | 170,773 | (173,362) | (126,990) | |||||||
FCF | 98,533 | 303,269 | 110,553 | |||||||
Balance | ||||||||||
Cash | 860,194 | 356,707 | 238,268 | |||||||
Long term investments | 83,162 | 138,608 | 57,532 | |||||||
Excess cash | 919,050 | 471,681 | 273,583 | |||||||
Stockholders' equity | 1,649,446 | 1,684,923 | 1,396,994 | |||||||
Invested Capital | 5,651,312 | 5,676,511 | 5,742,793 | |||||||
ROIC | 6.32% | 5.03% | 4.75% | |||||||
ROCE | 5.55% | 4.61% | 3.84% | |||||||
EV | ||||||||||
Common stock shares outstanding | 142,826 | 144,418 | 144,519 | |||||||
Price | 15.58 16.79% | 13.34 -3.75% | 13.86 17.66% | |||||||
Market cap | 2,225,227 15.50% | 1,926,530 -3.82% | 2,003,032 21.28% | |||||||
EV | 4,383,201 | 4,023,449 | 4,304,214 | |||||||
EBITDA | 366,419 | 290,900 | 238,147 | |||||||
EV/EBITDA | 11.96 | 13.83 | 18.07 | |||||||
Interest | 106,340 | 76,909 | 67,068 | |||||||
Interest/NOPBT | 29.17% | 26.53% | 28.34% |