XSWXFREN
Market cap565mUSD
Dec 23, Last price
16.90CHF
1D
0.60%
1Q
5.30%
IPO
14.58%
Name
Fundamenta Real Estate AG
Chart & Performance
Profile
Fundamenta Real Estate AG engages in the acquisition, development, and maintenance of living spaces in German-speaking Switzerland. The company was founded in 2006 and is based in Zug, Switzerland.
IPO date
Jun 08, 2011
Employees
10
Domiciled in
CH
Incorporated in
CH
Valuation
Title CHF 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 | 41,016 -0.06% | 41,039 10.10% | 37,274 11.32% | |||||||
Cost of revenue | 11,220 | 12,703 | 11,803 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 29,796 | 28,336 | 25,471 | |||||||
NOPBT Margin | 72.64% | 69.05% | 68.33% | |||||||
Operating Taxes | 2,539 | 4,192 | 6,464 | |||||||
Tax Rate | 8.52% | 14.79% | 25.38% | |||||||
NOPAT | 27,257 | 24,144 | 19,007 | |||||||
Net income | 8,306 -62.70% | 22,267 -23.07% | 28,943 8.43% | |||||||
Dividends | (16,535) | (16,535) | (13,779) | |||||||
Dividend yield | 3.27% | 3.42% | 2.49% | |||||||
Proceeds from repurchase of equity | (2,614) | |||||||||
BB yield | 0.47% | |||||||||
Debt | ||||||||||
Debt current | 22,086 | 13,292 | 8,946 | |||||||
Long-term debt | 638,253 | 651,596 | 555,993 | |||||||
Deferred revenue | 7,447 | 6,583 | ||||||||
Other long-term liabilities | 78,223 | (49,947) | (44,885) | |||||||
Net debt | 658,079 | 663,541 | 555,862 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 19,045 | 22,300 | 21,309 | |||||||
CAPEX | ||||||||||
Cash from investing activities | 2,952 | (113,445) | (91,859) | |||||||
Cash from financing activities | (21,084) | 83,415 | 77,357 | |||||||
FCF | 38,812 | 13,156 | 28,261 | |||||||
Balance | ||||||||||
Cash | 2,260 | 1,347 | 9,077 | |||||||
Long term investments | ||||||||||
Excess cash | 209 | 7,213 | ||||||||
Stockholders' equity | 498,447 | 506,675 | 500,942 | |||||||
Invested Capital | 1,204,783 | 1,193,636 | 1,075,816 | |||||||
ROIC | 2.27% | 2.13% | 1.85% | |||||||
ROCE | 2.47% | 2.29% | 2.27% | |||||||
EV | ||||||||||
Common stock shares outstanding | 30,063 | 30,063 | 28,457 | |||||||
Price | 16.80 4.35% | 16.10 -17.22% | 19.45 7.89% | |||||||
Market cap | 505,056 4.35% | 484,012 -12.55% | 553,484 21.39% | |||||||
EV | 1,163,135 | 1,147,553 | 1,109,346 | |||||||
EBITDA | 29,796 | 28,336 | 25,471 | |||||||
EV/EBITDA | 39.04 | 40.50 | 43.55 | |||||||
Interest | 8,944 | 5,151 | 4,623 | |||||||
Interest/NOPBT | 30.02% | 18.18% | 18.15% |