Financials Inmobiliaria del Sur, S.A. London S.E.
Equities
0HFP
ES0154653911
Real Estate Development & Operations
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
13.4 EUR | +14.49% | +57.59% | +87.34% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 176.8 | 136.6 | 143.2 | 132.3 | 129.3 | 156.8 | - | - |
Enterprise Value (EV) 1 | 348.9 | 334.6 | 368.2 | 379.6 | 369.8 | 413.5 | 395.2 | 368.1 |
P/E ratio | 19.8 x | 6.44 x | 11.3 x | 8.79 x | 11.5 x | 13.8 x | 10.2 x | 16.3 x |
Yield | 3.52% | 4.93% | 3.9% | - | 4.14% | 3.29% | 1.65% | 1.88% |
Capitalization / Revenue | 1.45 x | 1.03 x | 1.36 x | 1.14 x | 0.94 x | 0.84 x | 0.77 x | 1.04 x |
EV / Revenue | 2.87 x | 2.52 x | 3.49 x | 3.26 x | 2.68 x | 2.2 x | 1.95 x | 2.45 x |
EV / EBITDA | 13.8 x | 17 x | 18.3 x | 15.7 x | 16.4 x | 14 x | 11.4 x | 13.8 x |
EV / FCF | -29.3 x | 58.2 x | 25.1 x | -159 x | 32.9 x | -32.3 x | 6.59 x | 5.79 x |
FCF Yield | -3.41% | 1.72% | 3.98% | -0.63% | 3.04% | -3.1% | 15.2% | 17.3% |
Price to Book | - | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 16,839 | 16,826 | 18,594 | 18,586 | 18,475 | 18,447 | - | - |
Reference price 2 | 10.50 | 8.120 | 7.700 | 7.120 | 7.000 | 8.500 | 8.500 | 8.500 |
Announcement Date | 27/02/20 | 26/02/21 | 24/02/22 | 28/02/23 | 01/03/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 121.6 | 132.8 | 105.4 | 116.5 | 138.2 | 187.6 | 203 | 150.5 |
EBITDA 1 | 25.3 | 19.7 | 20.1 | 24.11 | 22.62 | 29.45 | 34.75 | 26.6 |
EBIT 1 | 22.16 | 35.3 | 15.81 | 19.51 | 22.76 | 25.1 | 30.45 | 21.85 |
Operating Margin | 18.22% | 26.58% | 15% | 16.74% | 16.47% | 13.38% | 15% | 14.52% |
Earnings before Tax (EBT) 1 | - | 26.2 | 14.97 | 16.4 | 15.34 | 14.75 | 19.95 | 12.05 |
Net income 1 | 8.844 | 21.08 | 12.02 | 15.01 | 11.3 | 11.3 | 15.7 | 9.9 |
Net margin | 7.27% | 15.87% | 11.4% | 12.88% | 8.18% | 6.03% | 7.73% | 6.58% |
EPS 2 | 0.5300 | 1.260 | 0.6800 | 0.8100 | 0.6100 | 0.6150 | 0.8350 | 0.5200 |
Free Cash Flow 1 | -11.91 | 5.751 | 14.67 | -2.382 | 11.25 | -12.8 | 60 | 63.6 |
FCF margin | -9.8% | 4.33% | 13.91% | -2.04% | 8.14% | -6.82% | 29.55% | 42.26% |
FCF Conversion (EBITDA) | - | 29.19% | 72.98% | - | 49.74% | - | 172.66% | 239.1% |
FCF Conversion (Net income) | - | 27.28% | 122.04% | - | 99.52% | - | 382.17% | 642.42% |
Dividend per Share 2 | 0.3700 | 0.4000 | 0.3000 | - | 0.2900 | 0.2800 | 0.1400 | 0.1600 |
Announcement Date | 27/02/20 | 26/02/21 | 24/02/22 | 28/02/23 | 01/03/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2022 S1 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2024 Q1 |
---|---|---|---|---|---|---|
Net sales 1 | - | 46.83 | - | 33.45 | 48.95 | 23.5 |
EBITDA | - | - | - | 13.4 | 16.9 | - |
EBIT | - | - | - | 10.7 | 12.4 | - |
Operating Margin | - | - | - | 31.98% | 25.33% | - |
Earnings before Tax (EBT) 1 | - | - | 0.2 | 9.205 | 9.405 | 1.6 |
Net income 1 | 11.49 | - | 0.2 | 6.839 | 7.039 | 1.4 |
Net margin | - | - | - | 20.44% | 14.38% | 5.96% |
EPS | 0.6200 | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 28/07/22 | 28/02/23 | 04/05/23 | 27/07/23 | 27/07/23 | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 172 | 198 | 225 | 247 | 240 | 257 | 238 | 211 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 6.804 x | 10.05 x | 11.2 x | 10.25 x | 10.63 x | 8.715 x | 6.86 x | 7.942 x |
Free Cash Flow 1 | -11.9 | 5.75 | 14.7 | -2.38 | 11.3 | -12.8 | 60 | 63.6 |
ROE (net income / shareholders' equity) | 8.38% | 18.4% | 9.36% | 11.3% | 8.08% | 7.75% | 9.75% | 5.9% |
ROA (Net income/ Total Assets) | - | - | - | 3.12% | 2.31% | 2.2% | 1.1% | 1.3% |
Assets 1 | - | - | - | 480.7 | 490.2 | 513.6 | 1,427 | 761.5 |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share | 0.5300 | 0.6900 | - | - | - | - | - | - |
Capex 1 | 20.7 | 11.6 | - | 2.43 | 5.22 | 53 | 30 | 12 |
Capex / Sales | 17.04% | 8.7% | - | 2.08% | 3.77% | 28.26% | 14.77% | 7.97% |
Announcement Date | 27/02/20 | 26/02/21 | 24/02/22 | 28/02/23 | 01/03/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+1.43% | 25.9B | |
-10.83% | 26.36B | |
+24.97% | 25.67B | |
+12.29% | 24.19B | |
+7.12% | 20.63B | |
+35.85% | 21.26B | |
-3.28% | 18.43B | |
+3.23% | 16.74B | |
+34.62% | 16.42B |
- Stock Market
- Equities
- ISUR Stock
- 0HFP Stock
- Financials Inmobiliaria del Sur, S.A.