BUDAPESTI INGATLAN HASZNOSÍTÁSI ÉS FEJLESZTÉSI NYRT. Financials Budapesti Ingatlan Hasznosítási és Fejlesztési Nyrt.
Equities
BIF
HU0000167986
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 564 HUF | -1.05% |
|
+0.36% | +11.68% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 40,400 | 51,870 | 78,864 | 68,710 | 61,159 | 51,344 |
| Enterprise Value (EV) 1 | 47,987 | 51,943 | 80,059 | 77,762 | 72,095 | 64,735 |
| P/E ratio | 2.94 x | 5.69 x | 34.7 x | 13.9 x | 7.4 x | 5.12 x |
| Yield | 5.99% | 4.67% | 3.26% | - | 8.23% | 17.2% |
| Capitalization / Revenue | 10.6 x | 13.4 x | 14.9 x | 11.1 x | 12.4 x | 4.99 x |
| EV / Revenue | 12.6 x | 13.4 x | 15.1 x | 12.6 x | 14.7 x | 6.29 x |
| EV / EBITDA | 22.6 x | 26.4 x | 33.7 x | 34.4 x | 28.5 x | 8.28 x |
| EV / FCF | -7.54 x | 79.7 x | 60.8 x | -11.7 x | -20.9 x | -73.3 x |
| FCF Yield | -13.3% | 1.25% | 1.64% | -8.56% | -4.79% | -1.36% |
| Price to Book | 1.28 x | 1.33 x | 1.92 x | 1.63 x | 1.21 x | 0.92 x |
| Nbr of stocks (in thousands) | 257,322 | 242,384 | 256,884 | 251,684 | 251,684 | 251,684 |
| Reference price 2 | 157.0 | 214.0 | 307.0 | 273.0 | 243.0 | 204.0 |
| Announcement Date | 4/26/18 | 4/29/19 | 4/29/21 | 4/29/21 | 4/29/22 | 4/28/23 |
1HUF in Million2HUF
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,818 | 3,872 | 5,288 | 6,189 | 4,916 | 10,293 |
| EBITDA 1 | 2,125 | 1,968 | 2,377 | 2,260 | 2,527 | 7,822 |
| EBIT 1 | 2,102 | 1,931 | 2,340 | 2,205 | 2,488 | 7,761 |
| Operating Margin | 55.05% | 49.86% | 44.24% | 35.62% | 50.62% | 75.4% |
| Earnings before Tax (EBT) 1 | 12,593 | 8,297 | 2,290 | 4,981 | 8,288 | 10,062 |
| Net income 1 | 12,926 | 8,281 | 2,276 | 4,957 | 8,269 | 10,034 |
| Net margin | 338.6% | 213.87% | 43.04% | 80.08% | 168.2% | 97.48% |
| EPS 2 | 53.44 | 37.63 | 8.860 | 19.69 | 32.86 | 39.87 |
| Free Cash Flow 1 | -6,361 | 651.4 | 1,316 | -6,659 | -3,454 | -883.6 |
| FCF margin | -166.63% | 16.83% | 24.88% | -107.6% | -70.25% | -8.58% |
| FCF Conversion (EBITDA) | - | 33.1% | 55.36% | - | - | - |
| FCF Conversion (Net income) | - | 7.87% | 57.82% | - | - | - |
| Dividend per Share 2 | 9.400 | 10.00 | 10.00 | - | 20.00 | 35.00 |
| Announcement Date | 4/26/18 | 4/29/19 | 4/29/21 | 4/29/21 | 4/29/22 | 4/28/23 |
1HUF in Million2HUF
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 7,587 | 72.3 | 1,196 | 9,053 | 10,936 | 13,392 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.571 x | 0.0367 x | 0.5031 x | 4.006 x | 4.328 x | 1.712 x |
| Free Cash Flow 1 | -6,361 | 651 | 1,316 | -6,659 | -3,454 | -884 |
| ROE (net income / shareholders' equity) | 62.6% | 24.6% | 5.51% | 11.9% | 17.8% | 18.9% |
| ROA (Net income/ Total Assets) | 4.72% | 2.69% | 2.58% | 2.19% | 2.21% | 6.2% |
| Assets 1 | 273,675 | 307,679 | 88,236 | 226,060 | 373,529 | 161,852 |
| Book Value Per Share 2 | 123.0 | 161.0 | 160.0 | 168.0 | 201.0 | 221.0 |
| Cash Flow per Share 2 | 8.540 | 38.30 | 58.10 | 43.30 | 37.90 | 32.30 |
| Capex 1 | 8,068 | 681 | 1,118 | 9,512 | 5,826 | 6,324 |
| Capex / Sales | 211.34% | 17.59% | 21.13% | 153.69% | 118.51% | 61.44% |
| Announcement Date | 4/26/18 | 4/29/19 | 4/29/21 | 4/29/21 | 4/29/22 | 4/28/23 |
1HUF in Million2HUF
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +11.68% | 386M | |
| +36.16% | 27.94B | |
| -13.74% | 26.97B | |
| +25.00% | 26.95B | |
| -0.71% | 25.32B | |
| +44.49% | 22.58B | |
| +2.78% | 19.59B | |
| +1.45% | 19.52B | |
| +28.54% | 16.23B | |
| -14.80% | 14.98B |
- Stock Market
- Equities
- BIF Stock
- Financials Budapesti Ingatlan Hasznosítási és Fejlesztési Nyrt.
