Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
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 705 744 786 830 857 883
EBITDA 575 601 659 739 747 797
Operating profit (EBIT) 569 593 649 706 731 790
Pre-Tax Profit (EBT) 2 489 2 598 2 627 2 309 1 404 1 547
Net income 1 584 1 718 1 833 1 560 1 098 1 107
P/E ratio 6,74x 7,69x 7,77x 7,48x 11,7x 11,7x
EPS ( € ) 4,43 4,74 5,15 4,40 2,81 2,81
Dividend per Share ( € ) 0,74 0,80 0,87 0,97 1,01 1,05
Yield 2,48% 2,19% 2,18% 2,94% 3,06% 3,19%
Reference price ( € ) 29,840 36,460 40,000 32,870 32,870 32,870
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 9 282 9 515 9 778
Finance - - - - - -
Operating income (EBITDA) 575 601 659 739 747 797
Leverage
(Debt/EBITDA)
10,8x 11,5x 13,3x 12,6x 12,7x 12,3x
Capital Expenditure 1 393 1 092 2 047 783 638 483
Book Value Per Share (BVPS) ( € ) 23,6 27,9 32,4 36,5 38,0 39,6
Cash Flow per Share ( € ) 0,07 1,47 1,21 1,62 1,66 1,96
Announcement Date 03/21/2017
06:25am
03/23/2018
06:29am
03/26/2019
02:02am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 11 675 M € -
Entreprise Value (EV) 20 957 M € 21 190 M €
Valuation 2019e 2020e
P/E ratio (Price / EPS) 7,48x 11,7x
Capitalization / Revenue 14,1x 13,6x
EV / Revenue 25,2x 24,4x
EV / EBITDA 28,3x 28,1x
Yield (DPS / Price) 2,94% 3,06%
Price to book (Price / BVPS) 0,90x 0,87x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 85,0% 85,2%
Operating Leverage (Delta EBIT / Delta Sales) 1,55x 1,07x
Net Margin (Net Profit / Revenue) 188% 128%
ROA (Net Profit / Asset) 4,61% 3,54%
ROE (Net Profit / Equities) 9,09% 7,27%
Rate of Dividend 22,0% 35,8%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   94,3% 74,5%
Cash Flow / Sales 69,5% 69,0%
Capital Intensity (Assets / Sales) 40,8x 36,1x
Financial Leverage (Net Debt / EBITDA) 12,6x 12,7x
EPS & Dividend