XTAEBCNV-M
Market cap395mUSD
Feb 22, Last price
18,700.00ILS
Name
Brack Capital Properties NV
Chart & Performance
Profile
Brack Capital Properties NV, a real estate company, owns and develops residential and commercial properties in Germany. Its property portfolio includes multifamily properties, retail parks, shopping centers, and residential development units. The company was founded in 2004 and is based in Amsterdam, the Netherlands.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | |||||||||
Revenues | 84,724 -7.15% | 91,250 -42.65% | |||||||
Cost of revenue | 54,606 | 46,102 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 30,118 | 45,148 | |||||||
NOPBT Margin | 35.55% | 49.48% | |||||||
Operating Taxes | (21,220) | 24,362 | |||||||
Tax Rate | 53.96% | ||||||||
NOPAT | 51,338 | 20,786 | |||||||
Net income | (170,558) -334.68% | 72,676 -21.60% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 314,068 | 255,976 | |||||||
Long-term debt | 317,234 | 417,027 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 15,491 | ||||||||
Net debt | 420,825 | 648,142 | |||||||
Cash flow | |||||||||
Cash from operating activities | (569) | 20,032 | |||||||
CAPEX | |||||||||
Cash from investing activities | 122,474 | (18,042) | |||||||
Cash from financing activities | 65,759 | (11,943) | |||||||
FCF | 45,370 | 26,907 | |||||||
Balance | |||||||||
Cash | 210,477 | 24,861 | |||||||
Long term investments | |||||||||
Excess cash | 206,241 | 20,298 | |||||||
Stockholders' equity | 240,325 | 238,090 | |||||||
Invested Capital | 1,174,383 | 1,549,466 | |||||||
ROIC | 3.77% | 1.45% | |||||||
ROCE | 2.06% | 2.64% | |||||||
EV | |||||||||
Common stock shares outstanding | 7,731 | 7,731 | |||||||
Price | 365.80 -25.50% | 491.00 64.88% | |||||||
Market cap | 2,828,000 -25.50% | 3,795,921 64.88% | |||||||
EV | 3,277,334 | 4,479,208 | |||||||
EBITDA | 30,118 | 45,260 | |||||||
EV/EBITDA | 108.82 | 98.97 | |||||||
Interest | 10,439 | 9,478 | |||||||
Interest/NOPBT | 34.66% | 20.99% |