XPARGALIM
Market cap500mUSD
Oct 08, Last price
14.83EUR
Name
Galimmo
Chart & Performance
Profile
Galimmo SCA operates as a real estate company in Europe. As of December 31, 2020, it owned and managed 56 shopping malls. Galimmo SCA was formerly known as C&Co SCA and changed its name to Galimmo SCA in September 2016. The company was incorporated in 1902 and is headquartered in Paris, France. Galimmo SCA is a subsidiary of Galimmo Real Estate.
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 | 60,375 35.16% | 44,670 6.87% | 41,798 16.98% | |||||||
Cost of revenue | 21,433 | 8,688 | 12,538 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 38,942 | 35,982 | 29,260 | |||||||
NOPBT Margin | 64.50% | 80.55% | 70.00% | |||||||
Operating Taxes | 268 | 9,928 | 1,094 | |||||||
Tax Rate | 0.69% | 27.59% | 3.74% | |||||||
NOPAT | 38,674 | 26,054 | 28,166 | |||||||
Net income | (1,306) -105.09% | 25,657 487.39% | 4,368 -111.50% | |||||||
Dividends | (11,880) | (211) | (1,701) | |||||||
Dividend yield | 0.05% | 0.35% | ||||||||
Proceeds from repurchase of equity | 2 | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,141 | 204,149 | 3,364 | |||||||
Long-term debt | 225,164 | 860 | 199,582 | |||||||
Deferred revenue | 603 | 953 | 1,312 | |||||||
Other long-term liabilities | 34,299 | 10,593 | 9,754 | |||||||
Net debt | 151,497 | 126,827 | 138,026 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 21,121 | 32,844 | 22,404 | |||||||
CAPEX | (13,893) | (19,065) | (25,192) | |||||||
Cash from investing activities | (12,874) | (18,176) | (25,101) | |||||||
Cash from financing activities | (14,208) | 1,512 | 13,341 | |||||||
FCF | 14,463 | 28,453 | 32,105 | |||||||
Balance | ||||||||||
Cash | 58,778 | 64,872 | 48,682 | |||||||
Long term investments | 17,030 | 13,310 | 16,238 | |||||||
Excess cash | 72,789 | 75,948 | 62,830 | |||||||
Stockholders' equity | 483,508 | 523,553 | 475,665 | |||||||
Invested Capital | 651,090 | 631,504 | 615,426 | |||||||
ROIC | 6.03% | 4.18% | 4.60% | |||||||
ROCE | 4.60% | 4.32% | 3.66% | |||||||
EV | ||||||||||
Common stock shares outstanding | 32,438 | 31,594 | 29,935 | |||||||
Price | 13.00 -19.75% | 16.20 -1.22% | ||||||||
Market cap | 410,719 -15.31% | 484,954 2.76% | ||||||||
EV | 537,546 | 622,980 | ||||||||
EBITDA | 40,098 | 36,953 | 29,902 | |||||||
EV/EBITDA | 14.55 | 20.83 | ||||||||
Interest | 11,688 | 4,721 | 4,359 | |||||||
Interest/NOPBT | 30.01% | 13.12% | 14.90% |