XSWX
PLAN
Market cap852mUSD
Apr 09, Last price
353.00CHF
1D
-0.28%
1Q
3.22%
Jan 2017
57.31%
IPO
70.12%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 33,420 15.55% | 28,922 1.73% | 28,429 4.80% | |||||||
Cost of revenue | 4,016 | 4,525 | 5,271 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 29,404 | 24,397 | 23,158 | |||||||
NOPBT Margin | 87.98% | 84.35% | 81.46% | |||||||
Operating Taxes | 7,946 | 2,882 | 5,515 | |||||||
Tax Rate | 27.02% | 11.81% | 23.81% | |||||||
NOPAT | 21,458 | 21,515 | 17,643 | |||||||
Net income | 50,696 177.48% | 18,270 -22.60% | 23,604 -67.19% | |||||||
Dividends | (16,560) | (14,490) | (14,490) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 7,600 | 94,400 | ||||||||
Long-term debt | 249,658 | 150,000 | (17,575) | |||||||
Deferred revenue | 2,515 | |||||||||
Other long-term liabilities | 625 | 15,685 | ||||||||
Net debt | 215,171 | 156,088 | 74,850 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 17,638 | 21,534 | 17,586 | |||||||
CAPEX | (131) | (77) | (23) | |||||||
Cash from investing activities | (60,161) | (70,707) | (50,947) | |||||||
Cash from financing activities | 75,498 | 48,710 | 32,710 | |||||||
FCF | 103,421 | 121,396 | (32,267) | |||||||
Balance | ||||||||||
Cash | 34,487 | 1,512 | 1,975 | |||||||
Long term investments | ||||||||||
Excess cash | 32,816 | 66 | 554 | |||||||
Stockholders' equity | 626,254 | 711,791 | 708,011 | |||||||
Invested Capital | 962,769 | 869,950 | 910,258 | |||||||
ROIC | 2.34% | 2.42% | 2.06% | |||||||
ROCE | 2.59% | 2.43% | 2.22% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,070 | 2,070 | 2,070 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 29,456 | 24,420 | 23,188 | |||||||
EV/EBITDA | ||||||||||
Interest | 3,354 | 1,062 | 234 | |||||||
Interest/NOPBT | 11.41% | 4.35% | 1.01% |