XSWXPSPN
Market cap6.52bUSD
Dec 20, Last price
127.00CHF
1D
1.03%
1Q
3.59%
Jan 2017
44.32%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 372,815 -9.00% | 409,688 6.47% | 384,775 12.20% | |||||||
Cost of revenue | 75,414 | 100,421 | 79,522 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 297,401 | 309,267 | 305,253 | |||||||
NOPBT Margin | 79.77% | 75.49% | 79.33% | |||||||
Operating Taxes | (94,340) | 74,259 | 144,545 | |||||||
Tax Rate | 24.01% | 47.35% | ||||||||
NOPAT | 391,741 | 235,008 | 160,708 | |||||||
Net income | 207,595 -37.08% | 329,960 -44.55% | 595,022 103.71% | |||||||
Dividends | (174,279) | (171,986) | (167,400) | |||||||
Dividend yield | 3.23% | 3.46% | 3.21% | |||||||
Proceeds from repurchase of equity | (1,624) | (1,975) | 437,993 | |||||||
BB yield | 0.03% | 0.04% | -8.40% | |||||||
Debt | ||||||||||
Debt current | 450,229 | 409,867 | 100,167 | |||||||
Long-term debt | 3,022,415 | 1,544,403 | 1,844,643 | |||||||
Deferred revenue | 4,286,557 | 1,015,545 | ||||||||
Other long-term liabilities | 8,998 | (3,164,967) | (1,000) | |||||||
Net debt | 12,910,293 | 1,918,058 | 1,923,488 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 276,899 | 316,442 | 297,495 | |||||||
CAPEX | (193) | (149,979) | (158,161) | |||||||
Cash from investing activities | (353,609) | (222,144) | (105,044) | |||||||
Cash from financing activities | 197,647 | (93,935) | (204,407) | |||||||
FCF | 312,103 | 137,573 | 364,632 | |||||||
Balance | ||||||||||
Cash | 141,678 | 20,741 | 20,379 | |||||||
Long term investments | (9,579,327) | 15,471 | 943 | |||||||
Excess cash | 15,728 | 2,083 | ||||||||
Stockholders' equity | 5,220,722 | 12,936,342 | 12,519,818 | |||||||
Invested Capital | 8,695,552 | 8,233,418 | 7,963,597 | |||||||
ROIC | 4.63% | 2.90% | 2.06% | |||||||
ROCE | 3.08% | 3.32% | 3.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 45,868 | 45,868 | 45,868 | |||||||
Price | 117.60 8.39% | 108.50 -4.57% | 113.70 -3.89% | |||||||
Market cap | 5,394,064 8.39% | 4,976,666 -4.57% | 5,215,179 -3.89% | |||||||
EV | 18,304,357 | 14,632,687 | 14,639,398 | |||||||
EBITDA | 298,592 | 310,562 | 306,650 | |||||||
EV/EBITDA | 61.30 | 47.12 | 47.74 | |||||||
Interest | 24,133 | 12,059 | 11,725 | |||||||
Interest/NOPBT | 8.11% | 3.90% | 3.84% |