Loading...
XWARDOM
Market cap1.19bUSD
Dec 20, Last price  
187.80PLN
1D
-1.68%
1Q
6.70%
Jan 2017
214.57%
IPO
47.87%
Name

Dom Development SA

Chart & Performance

D1W1MN
XWAR:DOM chart
P/E
10.53
P/S
1.90
EPS
17.84
Div Yield, %
8.75%
Shrs. gr., 5y
0.53%
Rev. gr., 5y
9.05%
Revenues
2.55b
+5.41%
729,816,270878,752,760698,162,000701,129,000513,783,000584,266,000851,413,000676,377,000784,264,000904,195,0001,153,016,0001,404,683,0001,653,933,0001,661,721,0001,815,012,0001,897,491,0002,419,308,0002,550,313,000
Net income
460m
+12.18%
135,199,180200,643,710136,940,00085,230,00039,689,00082,659,00091,217,00054,432,00055,668,00080,725,000125,650,000190,674,000227,021,000256,015,000302,242,000327,130,000410,264,000460,227,000
CFO
268m
P
-30,301,020-22,276,180-215,004,0003,683,000269,547,000-40,432,000125,625,000-8,674,000136,943,000-40,029,000265,224,000198,136,000232,787,000162,055,000679,320,000393,724,000-191,939,000267,725,000
Dividend
Jun 25, 20246.5 PLN/sh
Earnings
Mar 17, 2025

Profile

Dom Development S.A., together with its subsidiaries, develops and sells residential and commercial real estate properties, and related support activities in Poland. The company's properties include multi-family buildings, such as flats and apartments; and commercial space, including retail units. It also offers mortgage, business, and cash loans to finance the purchase of apartments, fit-outs, parking spaces, and storage units; and interior fit out package services. The company was founded in 1995 and is based in Warsaw, Poland. Dom Development S.A. is a subsidiary of Groupe Belleforêt S.à r.l.
URL
https://www.domd.pl/
IPO date
Oct 24, 2006
Employees
532
Domiciled in
PL
Incorporated in
PL

Valuation

Title
PLN in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
2,550,313
5.41%
2,419,308
27.50%
1,897,491
4.54%
Cost of revenue
1,979,908
1,897,394
1,466,211
Unusual Expense (Income)
NOPBT
570,405
521,914
431,280
NOPBT Margin
22.37%
21.57%
22.73%
Operating Taxes
113,005
102,323
80,233
Tax Rate
19.81%
19.61%
18.60%
NOPAT
457,400
419,591
351,047
Net income
460,227
12.18%
410,264
25.41%
327,130
8.23%
Dividends
(424,024)
(268,258)
(253,984)
Dividend yield
11.01%
11.04%
8.29%
Proceeds from repurchase of equity
5,000
30,480
7,500
BB yield
-0.13%
-1.25%
-0.24%
Debt
Debt current
145,295
190,691
122,335
Long-term debt
642,195
399,606
453,386
Deferred revenue
26,573
Other long-term liabilities
153,516
116,037
106,260
Net debt
470,406
254,357
(42,819)
Cash flow
Cash from operating activities
267,725
(191,939)
393,724
CAPEX
(17,294)
(29,327)
(14,146)
Cash from investing activities
(15,692)
(215,790)
(66,451)
Cash from financing activities
(269,995)
(290,598)
(305,896)
FCF
231,656
(349,989)
315,500
Balance
Cash
286,274
304,236
607,041
Long term investments
30,810
31,704
11,499
Excess cash
189,568
214,975
523,665
Stockholders' equity
1,177,982
1,149,065
990,820
Invested Capital
2,067,233
1,713,969
1,284,572
ROIC
24.19%
27.99%
27.87%
ROCE
24.97%
26.59%
23.50%
EV
Common stock shares outstanding
25,772
25,578
25,535
Price
149.40
57.26%
95.00
-20.83%
120.00
5.26%
Market cap
3,850,338
58.46%
2,429,924
-20.70%
3,064,173
5.93%
EV
4,320,826
2,684,340
3,030,082
EBITDA
591,109
539,444
446,544
EV/EBITDA
7.31
4.98
6.79
Interest
521
3,530
6,324
Interest/NOPBT
0.09%
0.68%
1.47%