Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Xetra  >  Deutsche Wohnen SE    DWNI   DE000A0HN5C6

DEUTSCHE WOHNEN SE

(DWNI)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 705 744 786 831 839 847
EBITDA 575 601 659 785 748 766
Operating profit (EBIT) 569 593 649 760 735 770
Pre-Tax Profit (EBT) 2 489 2 598 2 627 2 040 960 1 037
Net income 1 584 1 718 1 833 1 382 850 854
P/E ratio 6,74x 7,69x 7,77x 10,6x 18,3x 17,3x
EPS ( € ) 4,43 4,74 5,15 3,66 2,11 2,23
Dividend per Share ( € ) 0,74 0,80 0,87 0,98 0,99 1,01
Yield 2,48% 2,19% 2,18% 2,52% 2,57% 2,62%
Reference price ( € ) 29,840 36,460 40,000 38,680 38,680 38,680
Announcement Date 03/21/2017
06:25am
03/23/2018
06:29am
03/26/2019
02:02am
- - -
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 6 185 6 884 8 749 9 064 9 282 9 310
Finance - - - - - -
Operating income (EBITDA) 575 601 659 785 748 766
Leverage
(Debt/EBITDA)
10,8x 11,5x 13,3x 11,5x 12,4x 12,1x
Capital Expenditure 1 393 1 092 2 047 1 020 508 293
Free Cash Flow (FCF) -1 371 -574 -1 577 248 199 431
Book Value Per Share (BVPS) ( € ) 23,6 27,9 32,4 34,9 37,4 38,6
Cash Flow per Share ( € ) 0,07 1,47 1,21 1,50 1,63 1,74
Announcement Date 03/21/2017
06:25am
03/23/2018
06:29am
03/26/2019
02:02am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 13 712 M € -
Entreprise Value (EV) 22 776 M € 22 993 M €
Valuation 2019e 2020e
P/E ratio (Price / EPS) 10,6x 18,3x
Capitalization / Revenue 16,5x 16,3x
EV / Revenue 27,4x 27,1x
EV / EBITDA 29,0x 30,4x
Yield (DPS / Price) 2,52% 2,57%
Price to book (Price / BVPS) 1,11x 1,03x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 91,4% 87,5%
Operating Leverage (Delta EBIT / Delta Sales) 2,94x -
Net Margin (Net Profit / Revenue) 166% 101%
ROA (Net Profit / Asset) 7,50% 3,23%
ROE (Net Profit / Equities) 13,2% 5,92%
Rate of Dividend 26,6% 47,0%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   123% 60,5%
Cash Flow / Sales 63,9% 68,7%
Capital Intensity (Assets / Sales) 22,2x 31,3x
Financial Leverage (Net Debt / EBITDA) 11,5x 12,4x
EPS & Dividend