XSWXMOBN
Market cap2.34bUSD
Dec 20, Last price
288.50CHF
1D
0.52%
1Q
8.87%
Jan 2017
13.25%
IPO
56.13%
Name
Mobimo Holding AG
Chart & Performance
Profile
Mobimo Holding AG operates as a real estate company in Switzerland. It operates in two segments, Real Estate and Development. The Real Estate segment is involved in the portfolio management; purchase and sale of investment properties; initial and subsequent letting of investment properties; and sale of condominiums. This segment also includes the tasks and services of site, property, and facility management. The Development segment develops investment properties; construction projects for third-party investors; and condominiums, as well as acquires sites and building plots for development activities. This segment also constructs projects commissioned by Mobimo; monitors construction activity; and manages the quality assurance process during the construction phase. The company develops commercial, industrial, and residential properties. As of December 31, 2021, it had 142 properties. Mobimo Holding AG was founded in 1999 and is headquartered in Lucerne, 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 | 237,036 -12.46% | 270,774 -2.24% | 276,975 4.71% | |||||||
Cost of revenue | 68,686 | 136,800 | 134,801 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 168,350 | 133,974 | 142,174 | |||||||
NOPBT Margin | 71.02% | 49.48% | 51.33% | |||||||
Operating Taxes | 12,948 | 31,566 | 32,009 | |||||||
Tax Rate | 7.69% | 23.56% | 22.51% | |||||||
NOPAT | 155,402 | 102,408 | 110,165 | |||||||
Net income | 46,637 -65.53% | 135,308 -2.92% | 139,379 44.27% | |||||||
Dividends | (36,287) | (66,002) | (65,979) | |||||||
Dividend yield | 1.92% | 3.93% | 3.23% | |||||||
Proceeds from repurchase of equity | (1,480) | 155,760 | (711) | |||||||
BB yield | 0.08% | -9.28% | 0.03% | |||||||
Debt | ||||||||||
Debt current | 290,165 | 318,194 | 455,795 | |||||||
Long-term debt | 1,336,228 | 1,301,293 | 1,331,543 | |||||||
Deferred revenue | 899 | (314,346) | ||||||||
Other long-term liabilities | 7,414 | (258,303) | 105,071 | |||||||
Net debt | 1,555,778 | 1,556,768 | 1,731,252 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 116,089 | 157,341 | 78,465 | |||||||
CAPEX | (947) | (1,651) | ||||||||
Cash from investing activities | (4,080) | (70,884) | (137,315) | |||||||
Cash from financing activities | (97,316) | (86,428) | (16,039) | |||||||
FCF | 461,686 | 241,881 | (106,324) | |||||||
Balance | ||||||||||
Cash | 39,353 | 24,659 | 24,629 | |||||||
Long term investments | 31,262 | 38,060 | 31,457 | |||||||
Excess cash | 58,763 | 49,180 | 42,237 | |||||||
Stockholders' equity | 1,870,324 | 1,614,113 | 1,518,626 | |||||||
Invested Capital | 3,438,778 | 3,856,653 | 3,944,705 | |||||||
ROIC | 4.26% | 2.63% | 2.92% | |||||||
ROCE | 4.49% | 3.22% | 3.37% | |||||||
EV | ||||||||||
Common stock shares outstanding | 7,255 | 7,112 | 6,678 | |||||||
Price | 261.00 10.59% | 236.00 -22.75% | 305.50 6.82% | |||||||
Market cap | 1,893,670 12.82% | 1,678,546 -17.72% | 2,040,043 6.80% | |||||||
EV | 3,449,448 | 3,235,314 | 3,771,295 | |||||||
EBITDA | 170,848 | 136,966 | 145,806 | |||||||
EV/EBITDA | 20.19 | 23.62 | 25.87 | |||||||
Interest | 21,392 | 17,067 | 22,290 | |||||||
Interest/NOPBT | 12.71% | 12.74% | 15.68% |