XSTOCAT B
Market cap207mUSD
Dec 23, Last price
26.80SEK
1D
-0.19%
1Q
-9.61%
Jan 2017
17.03%
IPO
495.56%
Name
Catella AB
Chart & Performance
Profile
Catella AB (publ) is a real estate investment firm. The firm together with its subsidiaries, provides property advisory and investments, and fund management services in Europe. The company operates in two segments, Corporate Finance and Asset Management. The Corporate Finance segment offers strategic advisory, capital market-related, and transaction advisory services to real estate companies, financial institutions, property funds, and other property owners. The Asset Management segment provides property investment management, fund, and asset management services to institutional and other professional investors, as well as project management services in the early phase of property development projects. This segment also offers equity, hedge, and fixed income funds, as well as systematic funds. The company was formerly known as Scribona AB (publ) and changed its name to Catella AB (publ) in 2010. Catella AB (publ) was incorporated in 1961 and is headquartered in Stockholm, Sweden.
Valuation
Title SEK 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 | 2,015,000 -19.69% | 2,509,000 44.69% | 1,734,000 -15.29% | |||||||
Cost of revenue | 1,712,000 | 915,000 | 1,082,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 303,000 | 1,594,000 | 652,000 | |||||||
NOPBT Margin | 15.04% | 63.53% | 37.60% | |||||||
Operating Taxes | 51,000 | 147,000 | 79,000 | |||||||
Tax Rate | 16.83% | 9.22% | 12.12% | |||||||
NOPAT | 252,000 | 1,447,000 | 573,000 | |||||||
Net income | (21,000) -103.07% | 683,000 292.53% | 174,000 29.85% | |||||||
Dividends | (106,000) | (88,000) | (80,000) | |||||||
Dividend yield | 3.71% | 2.67% | 1.94% | |||||||
Proceeds from repurchase of equity | 1,000 | 2,016,000 | ||||||||
BB yield | -0.03% | -48.79% | ||||||||
Debt | ||||||||||
Debt current | 45,000 | 3,000 | 2,000 | |||||||
Long-term debt | 2,618,000 | 2,845,000 | 2,674,000 | |||||||
Deferred revenue | 82,000 | 99,000 | ||||||||
Other long-term liabilities | 147,000 | 133,000 | 178,000 | |||||||
Net debt | 1,222,000 | 564,000 | 1,187,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (130,000) | 140,000 | (31,000) | |||||||
CAPEX | (17,000) | (24,000) | (14,000) | |||||||
Cash from investing activities | (315,000) | (11,000) | (1,519,000) | |||||||
Cash from financing activities | (554,000) | 150,000 | 1,113,000 | |||||||
FCF | 201,000 | 1,438,000 | (2,641,000) | |||||||
Balance | ||||||||||
Cash | 818,000 | 1,833,000 | 1,247,000 | |||||||
Long term investments | 623,000 | 451,000 | 242,000 | |||||||
Excess cash | 1,340,250 | 2,158,550 | 1,402,300 | |||||||
Stockholders' equity | 1,742,000 | 3,758,000 | 2,731,000 | |||||||
Invested Capital | 3,386,750 | 3,206,450 | 3,195,700 | |||||||
ROIC | 7.64% | 45.20% | 24.22% | |||||||
ROCE | 6.38% | 29.62% | 14.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 88,149 | 90,662 | 90,618 | |||||||
Price | 32.40 -10.99% | 36.40 -20.18% | 45.60 57.24% | |||||||
Market cap | 2,856,014 -13.46% | 3,300,106 -20.14% | 4,132,173 61.23% | |||||||
EV | 4,128,014 | 5,749,106 | 6,656,173 | |||||||
EBITDA | 375,000 | 1,669,000 | 773,000 | |||||||
EV/EBITDA | 11.01 | 3.44 | 8.61 | |||||||
Interest | 156,000 | 79,000 | 73,000 | |||||||
Interest/NOPBT | 51.49% | 4.96% | 11.20% |