IMMOBEL NV

IMMO
Real-time Quote. Real-time  - 12/02 04:50:58 am
71.7EUR -0.28%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 655717
Entreprise Value (EV)1 1 259717
P/E ratio 19,1x10,2x
Yield 4,06%4,17%
Capitalization / Revenue 1,74x1,34x
EV / Revenue 1,74x1,34x
EV / EBITDA 12,4x7,62x
Price to Book 1,33x1,19x
Nbr of stocks (in thousands) 9 6029 970
Reference price (EUR) 68,271,9
Announcement Date 03/04/2021-
Previous period Next period
1 EUR in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 375534
EBITDA1 52,894,1
Operating profit (EBIT)1 42,083,0
Operating Margin 11,2%15,6%
Pre-Tax Profit (EBT)1 42,774,0
Net income1 33,370,0
Net margin 8,87%13,1%
EPS2 3,587,06
Dividend per Share2 2,773,00
Announcement Date 03/04/2021-
Previous period Next period
1 EUR in Million
2 EUR
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt 604-
Net Cash position --
Leverage (Debt / EBITDA) 11,4x-
Free Cash Flow --
ROE (Net Profit / Equities) -15,0%
Shareholders' equity1 -467
ROA (Net Profit / Asset) --
Assets1 --
Book Value Per Share2 51,260,3
Cash Flow per Share2 -10,67,94
Capex --
Capex / Sales --
Announcement Date 03/04/2021-
Previous period Next period
1 EUR in Million
2 EUR
Financial Ratios
Size 2021e 2022e
Capitalization 717 M € -
Valuation 2021e 2022e
P/E ratio (Price / EPS) 10,2x 5,40x
Capitalization / Revenue 1,34x 0,87x
Yield (DPS / Price) 4,17% 4,46%
Price to book (Price / BVPS) 1,19x 0,98x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 15,6% 18,5%
Operating Leverage (Delta EBIT / Delta Sales) 2,32x 1,53x
Net Margin (Net Profit / Revenue) 13,1% 16,2%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 15,0% 22,6%
Rate of Dividend 42,5% 24,1%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   0 0
Cash Flow / Sales 14,8% 17,5%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend