XSWX
PSPN
Market cap7.23bUSD
Apr 01, Last price
139.20CHF
1D
0.72%
1Q
7.99%
Jan 2017
58.18%
Name
PSP Swiss Property AG
Chart & Performance
Profile
PSP Swiss Property AG, together with its subsidiaries, owns and operates real estate properties in Switzerland. It operates through Real Estate Investments and Property Management segments. The company owns, operates, and leases office, retail, gastronomy, and parking spaces. It owns 158 office and commercial properties, and 18 development sites and individual projects in Zurich, Geneva, Basel, Bern, and Lausanne. The company was founded in 1999 and is based in Zug, 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 | 368,137 -1.25% | 372,815 -9.00% | 409,688 6.47% | |||||||
Cost of revenue | 34,856 | 75,414 | 100,421 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 333,281 | 297,401 | 309,267 | |||||||
NOPBT Margin | 90.53% | 79.77% | 75.49% | |||||||
Operating Taxes | 78,400 | (94,340) | 74,259 | |||||||
Tax Rate | 23.52% | 24.01% | ||||||||
NOPAT | 254,881 | 391,741 | 235,008 | |||||||
Net income | 374,949 80.62% | 207,595 -37.08% | 329,960 -44.55% | |||||||
Dividends | (176,572) | (174,279) | (171,986) | |||||||
Dividend yield | 2.99% | 3.23% | 3.46% | |||||||
Proceeds from repurchase of equity | (1,885) | (1,624) | (1,975) | |||||||
BB yield | 0.03% | 0.03% | 0.04% | |||||||
Debt | ||||||||||
Debt current | 350,227 | 450,229 | 409,867 | |||||||
Long-term debt | 3,041,284 | 3,022,415 | 1,544,403 | |||||||
Deferred revenue | 4,286,557 | |||||||||
Other long-term liabilities | 12,510 | 8,998 | (3,164,967) | |||||||
Net debt | 3,334,544 | 12,910,293 | 1,918,058 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 212,955 | 276,899 | 316,442 | |||||||
CAPEX | (91,562) | (193) | (149,979) | |||||||
Cash from investing activities | (38,137) | (353,609) | (222,144) | |||||||
Cash from financing activities | (259,528) | 197,647 | (93,935) | |||||||
FCF | 254,487 | 312,103 | 137,573 | |||||||
Balance | ||||||||||
Cash | 56,967 | 141,678 | 20,741 | |||||||
Long term investments | (9,579,327) | 15,471 | ||||||||
Excess cash | 38,560 | 15,728 | ||||||||
Stockholders' equity | 4,902,557 | 5,220,722 | 12,936,342 | |||||||
Invested Capital | 8,769,498 | 8,695,552 | 8,233,418 | |||||||
ROIC | 2.92% | 4.63% | 2.90% | |||||||
ROCE | 3.40% | 3.08% | 3.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 45,868 | 45,868 | 45,868 | |||||||
Price | 128.90 9.61% | 117.60 8.39% | 108.50 -4.57% | |||||||
Market cap | 5,912,371 9.61% | 5,394,064 8.39% | 4,976,666 -4.57% | |||||||
EV | 9,246,915 | 18,304,357 | 14,632,687 | |||||||
EBITDA | 334,220 | 298,592 | 310,562 | |||||||
EV/EBITDA | 27.67 | 61.30 | 47.12 | |||||||
Interest | 34,679 | 24,133 | 12,059 | |||||||
Interest/NOPBT | 10.41% | 8.11% | 3.90% |