XWARGTC
Market cap562mUSD
Dec 20, Last price
4.00PLN
1D
3.90%
1Q
-1.72%
Jan 2017
-51.22%
Name
Globe Trade Centre S.A.
Chart & Performance
Profile
Globe Trade Centre S.A. manages, acquires, and develops primarily office and retail real estate properties in Poland and internationally. It manages 44 commercial buildings covering 761,000 square meters of office and retail space to tenants and customers in Poland, Hungary, Bucharest, Belgrade, Zagreb, and Sofia; development pipeline of retail and office properties comprising approximately an area of 220,000 square meters located in capital cities of Central and Eastern Europe; and 36,000 square meters of under construction properties. The company was founded in 1994 and is headquartered in Warsaw, Poland.
Valuation
Title EUR 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 | 183,400 -76.51% | 780,664 354.00% | 171,951 7.39% | |||||||
Cost of revenue | 62,200 | 241,541 | 49,879 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 121,200 | 539,123 | 122,072 | |||||||
NOPBT Margin | 66.09% | 69.06% | 70.99% | |||||||
Operating Taxes | 2,000 | 59,378 | 13,784 | |||||||
Tax Rate | 1.65% | 11.01% | 11.29% | |||||||
NOPAT | 119,200 | 479,745 | 108,288 | |||||||
Net income | 10,500 -90.36% | 108,934 161.54% | 41,651 -158.78% | |||||||
Dividends | (28,600) | (33,200) | ||||||||
Dividend yield | 1.18% | 0.94% | ||||||||
Proceeds from repurchase of equity | 556,821 | |||||||||
BB yield | -15.69% | |||||||||
Debt | ||||||||||
Debt current | 46,300 | 604,805 | 124,535 | |||||||
Long-term debt | 1,315,600 | 5,593,353 | 1,252,846 | |||||||
Deferred revenue | 23,900 | 11,078 | ||||||||
Other long-term liabilities | 13,100 | 290,305 | 196,000 | |||||||
Net debt | 1,301,500 | 5,658,449 | 1,289,913 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 95,200 | 412,860 | 106,427 | |||||||
CAPEX | (113,700) | (400,069) | (92,784) | |||||||
Cash from investing activities | (108,000) | (364,519) | (366,652) | |||||||
Cash from financing activities | (42,800) | 38,003 | 84,906 | |||||||
FCF | 31,350 | 435,329 | 108,239 | |||||||
Balance | ||||||||||
Cash | 60,400 | 539,709 | 87,468 | |||||||
Long term investments | ||||||||||
Excess cash | 51,230 | 500,676 | 78,870 | |||||||
Stockholders' equity | 457,300 | 1,599,720 | 566,467 | |||||||
Invested Capital | 2,432,570 | 11,091,884 | 2,580,391 | |||||||
ROIC | 1.76% | 7.02% | 4.69% | |||||||
ROCE | 4.63% | 4.40% | 4.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 574,255 | 574,255 | 487,742 | |||||||
Price | 4.23 -31.55% | 6.18 -11.59% | 6.99 -2.92% | |||||||
Market cap | 2,429,099 -31.55% | 3,548,897 4.09% | 3,409,318 -2.48% | |||||||
EV | 3,754,899 | 9,373,103 | 4,715,654 | |||||||
EBITDA | 122,200 | 541,677 | 122,725 | |||||||
EV/EBITDA | 30.73 | 17.30 | 38.42 | |||||||
Interest | 32,100 | 144,202 | 33,779 | |||||||
Interest/NOPBT | 26.49% | 26.75% | 27.67% |