Stock SUNDELL SUNDELL ESTATE NYILVÁNOSAN MUKÖDO RÉSZVÉNYTÁRSASÁG
Add to a list
To use this feature you must be a member
Log inSign up

Financials SunDell Estate Nyilvánosan Muködo Részvénytársaság

Equities

SUNDELL

HU0000173752

Real Estate Development & Operations

End-of-day quote Budapest S.E.
Other stock markets
 06:00:00 2024-04-10 pm EDT 		5-day change 1st Jan Change
43,800 HUF -.--% Intraday chart for SunDell Estate Nyilvánosan Muködo Részvénytársaság -.--% +1.86%
2023 SunDell Estate Nyilvánosan Muködo Részvénytársaság Reports Earnings Results for the Half Year Ended June 30, 2023 CI
2023 SunDell Estate Nyilvánosan Muködo Részvénytársaság Reports Earnings Results for the Full Year Ended December 31, 2022 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 11,250 46,844 65,299 61,576
Enterprise Value (EV) 1 19,590 60,495 81,061 77,879
P/E ratio 4.47 x 11.5 x 17.3 x 20.9 x
Yield - 5.61% - -
Capitalization / Revenue 2.41 x 5.52 x 4.1 x 2.89 x
EV / Revenue 4.2 x 7.13 x 5.09 x 3.65 x
EV / EBITDA 44.7 x 28.6 x 56.7 x 43.1 x
EV / FCF -2,571,864 x -4,849,669 x -9,438,270 x -9,004,571 x
FCF Yield -0% -0% -0% -0%
Price to Book 0.91 x 2.61 x 2.15 x 2.06 x
Nbr of stocks (in thousands) 1,000 1,195 1,432 1,432
Reference price 2 11,250 39,200 45,600 43,000
Announcement Date 4/1/21 4/28/22 4/27/23 4/29/24
1HUF in Million2HUF
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 6,594 4,660 8,490 15,936 21,317
EBITDA 1 2,073 438.4 2,118 1,429 1,808
EBIT 1 2,073 438.4 2,118 1,427 1,805
Operating Margin 31.44% 9.41% 24.95% 8.95% 8.47%
Earnings before Tax (EBT) 1 2,838 3,010 4,088 3,612 2,953
Net income 1 2,838 3,010 4,088 3,612 2,946
Net margin 43.03% 64.58% 48.15% 22.67% 13.82%
EPS 2 28,377 2,519 3,421 2,635 2,057
Free Cash Flow - -7,617 -12,474 -8,589 -8,649
FCF margin - -163.44% -146.93% -53.89% -40.57%
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share - - 2,200 - -
Announcement Date 4/1/21 4/1/21 4/28/22 4/27/23 4/29/24
1HUF in Million2HUF
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 1,559 8,340 13,651 15,761 16,303
Net Cash position 1 - - - - -
Leverage (Debt/EBITDA) 0.7517 x 19.02 x 6.444 x 11.03 x 9.017 x
Free Cash Flow - -7,617 -12,474 -8,589 -8,649
ROE (net income / shareholders' equity) - 24.6% 26.4% 15.5% 9.77%
ROA (Net income/ Total Assets) - 0.87% 3.16% 1.63% 1.91%
Assets 1 - 344,048 129,350 221,457 153,980
Book Value Per Share 2 97,765 12,319 15,026 21,244 20,867
Cash Flow per Share 2 46,632 1,610 1,995 121.0 64.00
Capex - 5,750 835 14,040 2,382
Capex / Sales - 123.38% 9.83% 88.1% 11.17%
Announcement Date 4/1/21 4/1/21 4/28/22 4/27/23 4/29/24
1HUF in Million2HUF
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.
SUNDELL ESTATE NYILVÁNOSAN MUKÖDO RÉSZVÉNYTÁRSASÁG Stock SunDell Estate Nyilvánosan Muködo Részvénytársaság
+1.86% 177M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+9.11% 27.88B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-8.64% 27.03B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+21.67% 25.04B
DLF LIMITED Stock DLF Limited
+15.66% 25.04B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+13.66% 21.91B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+30.80% 20.51B
EMAAR PROPERTIES Stock Emaar Properties
-1.26% 18.82B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+7.27% 17.4B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED Stock Henderson Land Development Company Limited
+5.61% 15.74B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. SUNDELL Stock
  4. Financials SunDell Estate Nyilvánosan Muködo Részvénytársaság