XSWXIREN
Market cap1.56bUSD
Dec 20, Last price
109.50CHF
1D
0.00%
1Q
-1.35%
Jan 2017
92.11%
IPO
92.11%
Name
Investis Holding SA
Chart & Performance
Profile
Investis Holding SA operates as a residential property company in Switzerland. It operates through Properties and Real Estate Services segments. The company acquires, develops, sells, and rents residential properties. It also offers property management services to residential buildings, commercial buildings, or shopping centers; and facility management services, such as the maintenance of buildings, as well as outdoor services for residential properties, offices, commercial buildings, and shopping centers. In addition, the company provides property management and real estate services. As of December 31, 2021, its portfolio consisted of 171 buildings with 3,073 residential units in the Lake Geneva region. Investis Holding SA was founded in 1994 and is headquartered in Zurich, Switzerland.
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 | 231,530 1.75% | 227,548 5.35% | 215,997 20.88% | |||||||
Cost of revenue | 25,493 | 154,520 | 145,811 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 206,037 | 73,028 | 70,186 | |||||||
NOPBT Margin | 88.99% | 32.09% | 32.49% | |||||||
Operating Taxes | 1,202 | 26,136 | 33,238 | |||||||
Tax Rate | 0.58% | 35.79% | 47.36% | |||||||
NOPAT | 204,835 | 46,892 | 36,948 | |||||||
Net income | (5,393) -103.56% | 151,700 -24.34% | 200,490 76.80% | |||||||
Dividends | (31,869) | (31,902) | (31,868) | |||||||
Dividend yield | 2.56% | 2.46% | 2.39% | |||||||
Proceeds from repurchase of equity | (2,972) | 176,013 | ||||||||
BB yield | 0.23% | -13.22% | ||||||||
Debt | ||||||||||
Debt current | 282,000 | 204,000 | 393,500 | |||||||
Long-term debt | 115,000 | 115,000 | 255,000 | |||||||
Deferred revenue | (208,684) | (204,059) | ||||||||
Other long-term liabilities | 755 | 66,048 | 39,425 | |||||||
Net debt | 370,805 | 297,000 | 626,649 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 50,512 | 52,476 | 39,598 | |||||||
CAPEX | (5,935) | (24,632) | (4,642) | |||||||
Cash from investing activities | (71,459) | 310,952 | (105,273) | |||||||
Cash from financing activities | 42,762 | (364,491) | 55,826 | |||||||
FCF | 124,149 | 73,770 | 38,329 | |||||||
Balance | ||||||||||
Cash | 3,916 | 3,742 | 4,805 | |||||||
Long term investments | 22,279 | 18,258 | 17,046 | |||||||
Excess cash | 14,618 | 10,623 | 11,051 | |||||||
Stockholders' equity | 1,037,481 | 1,075,152 | 971,593 | |||||||
Invested Capital | 1,416,486 | 1,379,027 | 1,606,566 | |||||||
ROIC | 14.65% | 3.14% | 2.49% | |||||||
ROCE | 13.11% | 4.77% | 3.94% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,744 | 12,752 | 12,740 | |||||||
Price | 97.60 -3.84% | 101.50 -2.87% | 104.50 14.33% | |||||||
Market cap | 1,243,808 -3.90% | 1,294,300 -2.78% | 1,331,372 14.48% | |||||||
EV | 1,615,030 | 1,592,168 | 1,958,881 | |||||||
EBITDA | 210,120 | 76,725 | 73,955 | |||||||
EV/EBITDA | 7.69 | 20.75 | 26.49 | |||||||
Interest | 3,056 | 2,158 | 4,315 | |||||||
Interest/NOPBT | 1.48% | 2.96% | 6.15% |