XPARVAC
Market cap672mUSD
Dec 23, Last price
1.40EUR
1D
0.72%
1Q
-2.78%
Jan 2017
-96.31%
Name
Pierre et Vacances SA
Chart & Performance
Profile
Pierre et Vacances SA, through its subsidiaries, engages in the holiday accommodation and holiday property investment business in Europe and internationally. It operates through two segments, Property Development and Tourism. The Property Development engages in the land prospection, site design, construction, and marketing of holiday residences for individual buyers or institutional buyers. The Tourism segment operates residences and villages marketed under the Pierre & Vacances, Center Parcs, Sunparks, Villages, Nature Paris, Maeva.com, and Adagio brands. As of September 30, 2021, it operated approximately 284 sites, as well as 43,532 apartments. The company was founded in 1967 and is headquartered in Paris, France. Pierre et Vacances SA is a subsidiary of Société d'Investissement Touristique et Immobilier.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | |||||||||
Revenues | 1,786,465 10.80% | 1,612,313 72.04% | |||||||
Cost of revenue | 1,216,327 | 1,043,834 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 570,138 | 568,479 | |||||||
NOPBT Margin | 31.91% | 35.26% | |||||||
Operating Taxes | 19,311 | 32,925 | |||||||
Tax Rate | 3.39% | 5.79% | |||||||
NOPAT | 550,827 | 535,554 | |||||||
Net income | (63,099) -121.68% | 291,095 -168.26% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 134 | 200,441 | |||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 274,287 | 212,461 | |||||||
Long-term debt | 6,703,249 | 2,991,810 | |||||||
Deferred revenue | 2,607,226 | ||||||||
Other long-term liabilities | 107,236 | 115,187 | |||||||
Net debt | 6,438,697 | 2,675,973 | |||||||
Cash flow | |||||||||
Cash from operating activities | 318,603 | 85,788 | |||||||
CAPEX | (117,861) | (58,893) | |||||||
Cash from investing activities | (80,678) | (73,734) | |||||||
Cash from financing activities | (224,280) | 31,019 | |||||||
FCF | 54,458 | 469,086 | |||||||
Balance | |||||||||
Cash | 468,836 | 470,336 | |||||||
Long term investments | 70,003 | 57,962 | |||||||
Excess cash | 449,516 | 447,682 | |||||||
Stockholders' equity | (777,126) | (415,676) | |||||||
Invested Capital | 4,142,283 | 3,289,475 | |||||||
ROIC | 14.82% | 15.06% | |||||||
ROCE | 16.94% | 19.66% | |||||||
EV | |||||||||
Common stock shares outstanding | 451,276 | 28,317 | |||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 835,866 | 813,852 | |||||||
EV/EBITDA | |||||||||
Interest | 251,209 | 317,805 | |||||||
Interest/NOPBT | 44.06% | 55.90% |