Stock DKG DEUTSCHE KONSUM REIT-AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Deutsche Konsum REIT-AG

Equities

DKG

DE000A14KRD3

Real Estate Services

Market Closed - Xetra
Other stock markets
 16:36:29 03/05/2024 BST 		5-day change 1st Jan Change
2.67 EUR +1.14% Intraday chart for Deutsche Konsum REIT-AG -2.91% -22.61%
04-07 Deutsche Konsum REIT Issues EUR10 Million Convertible Bond MT
03-29 Germany's Deutsche Konsum Strikes Deal to Sell 14 Retail Properties MT

Valuation

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 509.8 555.5 486.9 298.8 201.8 93.87 - -
Enterprise Value (EV) 1 810 1,083 1,096 748.7 728.1 715.4 726.4 834.9
P/E ratio 13.1 x 15.3 x 5.33 x 4.94 x -1.43 x -14.8 x 3.3 x 2.84 x
Yield 2.19% 2.53% 2.89% 4.71% - 2.06% 2.25% 2.25%
Capitalization / Revenue 12.1 x 9.88 x 6.99 x 4.02 x 2.55 x 1.16 x 1.1 x 1 x
EV / Revenue 19.3 x 19.3 x 15.7 x 10.1 x 9.19 x 8.83 x 8.55 x 8.88 x
EV / EBITDA 27.5 x 27.1 x 27.3 x 18.9 x -216 x 14.6 x 13.7 x 14.9 x
EV / FCF -5.6 x -4.74 x -20.2 x - 30.2 x 32.2 x -27.1 x -72 x
FCF Yield -17.8% -21.1% -4.96% - 3.31% 3.1% -3.69% -1.39%
Price to Book 1.61 x 1.42 x 1.04 x 0.58 x 0.58 x 0.39 x 0.34 x -
Nbr of stocks (in thousands) 31,960 35,156 35,156 35,156 35,156 35,156 - -
Reference price 2 15.95 15.80 13.85 8.500 5.740 2.670 2.670 2.670
Announcement Date 18/11/19 17/12/20 16/12/21 20/12/22 24/11/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 41.98 56.23 69.67 74.39 79.21 81 85 94
EBITDA 1 29.47 39.94 40.17 39.57 -3.367 49 53 56
EBIT 1 59.13 39.93 40.16 39.57 -119.4 19 - 70
Operating Margin 140.86% 71.01% 57.64% 53.2% -150.78% 23.46% - 74.47%
Earnings before Tax (EBT) 53.32 34.17 91.37 60.39 -130.1 - - -
Net income 1 53.32 34.17 91.37 60.39 -202.6 -6.3 28.6 33.1
Net margin 127.02% 60.77% 131.16% 81.18% -255.81% -7.78% 33.65% 35.21%
EPS 2 1.220 1.030 2.600 1.720 -4.010 -0.1800 0.8100 0.9400
Free Cash Flow 1 -144.5 -228.4 -54.34 - 24.11 22.2 -26.8 -11.6
FCF margin -344.31% -406.24% -78% - 30.44% 27.41% -31.53% -12.34%
FCF Conversion (EBITDA) - - - - - 45.31% - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.3500 0.4000 0.4000 0.4000 - 0.0550 0.0600 0.0600
Announcement Date 18/11/19 17/12/20 16/12/21 20/12/22 24/11/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: September 2020 S1 2022 Q1 2022 Q2 2022 S1 2022 Q3 2023 Q1 2023 Q3
Net sales 1 25.04 21.7 17.96 36.25 19.15 23.54 20.01
EBITDA - - - - - - -
EBIT 14.88 - - - 76.16 10.77 -
Operating Margin 59.42% - - - 397.69% 45.78% -
Earnings before Tax (EBT) 1 - 9.801 8.576 18.38 - - 4.876
Net income 12.73 9.801 8.576 18.38 74.24 - -
Net margin 50.82% 45.16% 47.75% 50.7% 387.67% - -
EPS - 0.2000 - - - - -
Dividend per Share - - - - - - -
Announcement Date 14/05/20 14/02/22 12/05/22 12/05/22 11/08/22 14/02/23 14/08/23
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 300 527 609 450 526 622 633 741
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 10.19 x 13.21 x 15.15 x 11.37 x -156.3 x 12.68 x 11.93 x 13.23 x
Free Cash Flow 1 -145 -228 -54.3 - 24.1 22.2 -26.8 -11.6
ROE (net income / shareholders' equity) - 9.99% 21.7% 12.3% -49.4% -2% 8.9% 9.5%
ROA (Net income/ Total Assets) - 4.37% 9.16% - -18.2% -0.6% 2.4% 2.7%
Assets 1 - 782.4 997.3 - 1,113 1,050 1,192 1,226
Book Value Per Share 2 9.940 11.10 13.30 14.60 9.900 6.910 7.800 -
Cash Flow per Share 2 0.6200 1.080 0.7600 0.9800 0.8300 0.8400 0.7800 -
Capex 156 - 132 72.3 - - - -
Capex / Sales 372.38% - 189.89% 97.12% - - - -
Announcement Date 18/11/19 17/12/20 16/12/21 20/12/22 24/11/23 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Deutsche Konsum REIT-AG

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
2.67 EUR
Average target price
3 EUR
Spread / Average Target
+12.36%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Residential Real Estate Services

1st Jan change Capi.
DEUTSCHE KONSUM REIT-AG Stock Deutsche Konsum REIT-AG
-22.61% 101M
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED Stock China Resources Mixc Lifestyle Services Limited
+6.64% 8.68B
ONEWO INC. Stock Onewo Inc.
-6.22% 3.51B
COUNTRY GARDEN SERVICES HOLDINGS COMPANY LIMITED Stock Country Garden Services Holdings Company Limited
-9.93% 2.6B
POLY PROPERTY SERVICES CO., LTD. Stock Poly Property Services Co., Ltd.
+19.97% 2.43B
GREENTOWN SERVICE GROUP CO. LTD. Stock Greentown Service Group Co. Ltd.
+36.77% 1.61B
OPENDOOR TECHNOLOGIES INC. Stock Opendoor Technologies Inc.
-50.67% 1.53B
RELO GROUP, INC. Stock Relo Group, Inc.
-19.04% 1.38B
KATITAS CO., LTD. Stock KATITAS CO., Ltd.
-13.16% 967M
REDFIN CORPORATION Stock Redfin Corporation
-39.92% 741M
Residential Real Estate Services
  1. Stock Market
  2. Equities
  3. DKG Stock
  4. Financials Deutsche Konsum REIT-AG