Stock SPB SEDLMAYR GRUND UND IMMOBILIEN AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sedlmayr Grund und Immobilien AG

Equities

SPB

DE0007224008

Real Estate Development & Operations

Market Closed - Deutsche Boerse AG
Other stock markets
 09:28:54 2024-04-30 am EDT 		5-day change 1st Jan Change
1,270 EUR -1.55% Intraday chart for Sedlmayr Grund und Immobilien AG -.--% -18.59%
Apr. 04 Sedlmayr Grund und Immobilien AG Reports Earnings Results for the Full Year Ended September 30, 2023 CI
2023 Sedlmayr Grund und Immobilien AG Reports Earnings Results for the Half Year Ended March 31, 2023 CI

Valuation

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Capitalization 1 2,244 2,541 2,379 2,320 1,850 1,278
Enterprise Value (EV) 1 2,758 3,183 3,077 3,066 2,599 2,059
P/E ratio 71.4 x 67.4 x 59.9 x 50.7 x 231 x 100 x
Yield 0.71% 0.84% 0.9% 0.92% 1.15% 1.67%
Capitalization / Revenue 20 x 21.6 x 18.7 x 20.4 x 16 x 10.1 x
EV / Revenue 24.5 x 27.1 x 24.2 x 27 x 22.5 x 16.2 x
EV / EBITDA 37.6 x 42.4 x 42.7 x 38.3 x 79.5 x 34.1 x
EV / FCF 905 x -774 x -86 x -103 x 51 x 49.2 x
FCF Yield 0.11% -0.13% -1.16% -0.97% 1.96% 2.03%
Price to Book 11 x 10.6 x 9.6 x 8.87 x 7.81 x 5.88 x
Nbr of stocks (in thousands) 660 734 734 734 734 734
Reference price 2 3,400 3,460 3,240 3,160 2,520 1,740
Announcement Date 3/15/19 4/22/20 3/22/21 3/21/22 4/11/23 4/4/24
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Net sales 1 112.3 117.4 127 113.5 115.6 127
EBITDA 1 73.36 75.14 72.1 80.13 32.69 60.47
EBIT 1 57.54 58.28 55.9 63.91 16.56 43.76
Operating Margin 51.22% 49.64% 44% 56.28% 14.32% 34.47%
Earnings before Tax (EBT) 1 45.22 49.04 51.8 59.2 5.956 23.45
Net income 1 31.76 37.7 39.74 45.77 8.008 12.74
Net margin 28.27% 32.11% 31.28% 40.31% 6.93% 10.04%
EPS 2 47.64 51.34 54.10 62.30 10.90 17.40
Free Cash Flow 1 3.049 -4.115 -35.76 -29.78 50.92 41.87
FCF margin 2.71% -3.5% -28.15% -26.22% 44.05% 32.98%
FCF Conversion (EBITDA) 4.16% - - - 155.77% 69.25%
FCF Conversion (Net income) 9.6% - - - 635.9% 328.6%
Dividend per Share 2 24.00 29.00 29.00 29.00 29.00 29.00
Announcement Date 3/15/19 4/22/20 3/22/21 3/21/22 4/11/23 4/4/24
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Net Debt 1 514 642 698 746 749 782
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 7.004 x 8.55 x 9.681 x 9.307 x 22.9 x 12.92 x
Free Cash Flow 1 3.05 -4.11 -35.8 -29.8 50.9 41.9
ROE (net income / shareholders' equity) 14.6% 15.5% 15.7% 17.3% -0.34% 6.25%
ROA (Net income/ Total Assets) 4.22% 3.82% 3.28% 3.58% 0.9% 2.35%
Assets 1 751.7 987.4 1,210 1,280 888.4 541.9
Book Value Per Share 2 309.0 327.0 337.0 356.0 323.0 296.0
Cash Flow per Share 2 11.00 12.60 16.90 8.120 11.00 20.80
Capex - 22.7 35.1 48.4 39.9 -
Capex / Sales - 19.36% 27.61% 42.61% 34.55% -
Announcement Date 3/15/19 4/22/20 3/22/21 3/21/22 4/11/23 4/4/24
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
SEDLMAYR GRUND UND IMMOBILIEN AG Stock Sedlmayr Grund und Immobilien AG
-18.59% 997M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+40.02% 28.71B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.85% 26.95B
DLF LIMITED Stock DLF Limited
+22.78% 26.45B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+1.61% 25.94B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+49.38% 23.39B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.96% 20.4B
EMAAR PROPERTIES Stock Emaar Properties
-2.65% 19.76B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.78% 16.53B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.16% 15.1B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. SPB Stock
  4. Financials Sedlmayr Grund und Immobilien AG