XPARMRM
Market cap118mUSD
Dec 09, Last price
35.50EUR
Name
MRM SA
Chart & Performance
Profile
MRM is a listed real estate investment company that owns and manages a portfolio of retail properties across several regions of France. Its majority shareholder is SCOR SE, which owns 59.9% of share capital. MRM is listed in Compartment C of Euronext Paris (ISIN: FR0000060196 - Bloomberg code: MRM:FP Reuters code: MRM.PA). MRM opted for SIIC status on 1 January 2008.
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 | 15,443 49.71% | 10,315 3.91% | 9,927 3.88% | |||||||
Cost of revenue | 7,356 | 3,429 | 2,124 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,087 | 6,886 | 7,803 | |||||||
NOPBT Margin | 52.37% | 66.76% | 78.60% | |||||||
Operating Taxes | 6,523 | 5,906 | ||||||||
Tax Rate | 94.73% | 75.69% | ||||||||
NOPAT | 8,087 | 363 | 1,897 | |||||||
Net income | (9,987) 178.81% | (3,582) -163.93% | 5,603 -178.11% | |||||||
Dividends | (5,761) | (3,929) | (2,181) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (88) | 49,032 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,038 | 32 | ||||||||
Long-term debt | 117,943 | 117,000 | 74,476 | |||||||
Deferred revenue | 3,232 | 1,955 | ||||||||
Other long-term liabilities | 2,535 | 5,736 | 5,562 | |||||||
Net debt | 111,894 | 105,086 | 64,748 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 7,338 | 5,176 | 4,516 | |||||||
CAPEX | (1,436) | (1,785) | ||||||||
Cash from investing activities | (2,779) | (87,996) | 298 | |||||||
Cash from financing activities | (8,524) | 83,135 | (5,328) | |||||||
FCF | (230,072) | 317 | (5,525) | |||||||
Balance | ||||||||||
Cash | 6,049 | 10,014 | 9,699 | |||||||
Long term investments | 2,938 | 61 | ||||||||
Excess cash | 5,277 | 12,436 | 9,264 | |||||||
Stockholders' equity | 80,715 | 86,954 | 55,808 | |||||||
Invested Capital | 238,409 | 260,152 | 174,952 | |||||||
ROIC | 3.24% | 0.17% | 1.10% | |||||||
ROCE | 3.32% | 2.59% | 4.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,200 | 2,279 | 2,181 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 9,963 | 7,888 | 8,712 | |||||||
EV/EBITDA | ||||||||||
Interest | 4,899 | 1,846 | 1,643 | |||||||
Interest/NOPBT | 60.58% | 26.81% | 21.06% |