XSWXPLAN
Market cap804mUSD
Dec 23, Last price
341.00CHF
1D
1.19%
1Q
7.57%
Jan 2017
51.96%
IPO
64.34%
Name
Plazza AG
Chart & Performance
Profile
Plazza AG plans, develops, manages, and markets real estate properties and projects in Switzerland. It has a portfolio of residential, commercial, and office buildings. The company was founded in 2015 and is based 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 | 28,922 1.73% | 28,429 4.80% | 27,126 6.96% | |||||||
Cost of revenue | 4,525 | 5,271 | 4,218 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 24,397 | 23,158 | 22,908 | |||||||
NOPBT Margin | 84.35% | 81.46% | 84.45% | |||||||
Operating Taxes | 2,882 | 5,515 | 21,243 | |||||||
Tax Rate | 11.81% | 23.81% | 92.73% | |||||||
NOPAT | 21,515 | 17,643 | 1,665 | |||||||
Net income | 18,270 -22.60% | 23,604 -67.19% | 71,937 13.65% | |||||||
Dividends | (14,490) | (14,490) | (12,420) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 7,600 | 94,400 | 47,200 | |||||||
Long-term debt | 150,000 | (17,575) | (14,367) | |||||||
Deferred revenue | 2,515 | 4,787 | ||||||||
Other long-term liabilities | 625 | 15,685 | 10,205 | |||||||
Net debt | 156,088 | 74,850 | 30,207 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 21,534 | 17,586 | 22,148 | |||||||
CAPEX | (77) | (23) | (16) | |||||||
Cash from investing activities | (70,707) | (50,947) | (75,309) | |||||||
Cash from financing activities | 48,710 | 32,710 | 34,780 | |||||||
FCF | 121,396 | (32,267) | (28,225) | |||||||
Balance | ||||||||||
Cash | 1,512 | 1,975 | 2,626 | |||||||
Long term investments | ||||||||||
Excess cash | 66 | 554 | 1,270 | |||||||
Stockholders' equity | 711,791 | 708,011 | 698,897 | |||||||
Invested Capital | 869,950 | 910,258 | 804,661 | |||||||
ROIC | 2.42% | 2.06% | 0.23% | |||||||
ROCE | 2.43% | 2.22% | 2.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,070 | 2,070 | 2,070 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 24,420 | 23,188 | 22,969 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,062 | 234 | 162 | |||||||
Interest/NOPBT | 4.35% | 1.01% | 0.71% |