Stock CROS CROSSWOOD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crosswood

Equities

CROS

FR0000050395

Real Estate Development & Operations

Market Closed - Euronext Paris
Other stock markets
 11:21:40 2024-05-02 am EDT 		5-day change 1st Jan Change
6.6 EUR -9.59% Intraday chart for Crosswood -20.96% -21.43%
2023 Crosswood SA Reports Earnings Results for the Half Year Ended June 30, 2023 CI
2023 Crosswood SA Reports Earnings Results for the Full Year Ended December 31, 2022 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 38.28 46.57 52.1 48.91 69.65 77.62
Enterprise Value (EV) 1 48.61 56.22 64.39 60.43 73.76 81.33
P/E ratio 10.4 x 17.7 x 7.9 x 5.82 x 8.9 x 12.9 x
Yield - - - - 7.33% 1.51%
Capitalization / Revenue 5.18 x 7.84 x 31.8 x 28.2 x 53.5 x 69.7 x
EV / Revenue 6.58 x 9.47 x 39.3 x 34.9 x 56.7 x 73 x
EV / EBITDA 37.4 x 19.1 x 27.3 x 56.8 x 113 x 131 x
EV / FCF -62.6 x 8.87 x 177 x 121 x 56.2 x -117 x
FCF Yield -1.6% 11.3% 0.56% 0.83% 1.78% -0.85%
Price to Book 0.71 x 0.82 x 0.8 x 0.67 x 0.9 x 0.94 x
Nbr of stocks (in thousands) 10,633 10,633 10,633 10,633 10,633 10,633
Reference price 2 3.600 4.380 4.900 4.600 6.550 7.300
Announcement Date 5/2/18 4/29/19 4/30/20 4/30/21 5/2/22 4/28/23
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 7.384 5.939 1.637 1.734 1.301 1.114
EBITDA 1 1.301 2.938 2.362 1.064 0.654 0.623
EBIT 1 1.041 1.932 1.356 1.057 0.643 0.616
Operating Margin 14.1% 32.53% 82.83% 60.96% 49.42% 55.3%
Earnings before Tax (EBT) 1 4.749 3.18 8.849 10.31 9.806 8.835
Net income 1 3.68 2.63 6.625 8.438 7.828 6.034
Net margin 49.84% 44.28% 404.7% 486.62% 601.69% 541.65%
EPS 2 0.3461 0.2473 0.6200 0.7900 0.7362 0.5675
Free Cash Flow 1 -0.7761 6.34 0.3629 0.4988 1.312 -0.6932
FCF margin -10.51% 106.76% 22.17% 28.76% 100.83% -62.23%
FCF Conversion (EBITDA) - 215.81% 15.36% 46.88% 200.57% -
FCF Conversion (Net income) - 241.08% 5.48% 5.91% 16.76% -
Dividend per Share - - - - 0.4800 0.1100
Announcement Date 5/2/18 4/29/19 4/30/20 4/30/21 5/2/22 4/28/23
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 10.3 9.64 12.3 11.5 4.11 3.71
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 7.941 x 3.283 x 5.204 x 10.83 x 6.287 x 5.96 x
Free Cash Flow 1 -0.78 6.34 0.36 0.5 1.31 -0.69
ROE (net income / shareholders' equity) 7.11% 4.73% 10.8% 12.2% 10.4% 7.57%
ROA (Net income/ Total Assets) 0.88% 1.5% 0.97% 0.69% 0.4% 0.38%
Assets 1 418.4 175.2 680.5 1,225 1,944 1,596
Book Value Per Share 2 5.080 5.370 6.130 6.910 7.260 7.730
Cash Flow per Share 2 0.0600 0.0500 0.1700 0.1700 0.2300 0.1400
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 5/2/18 4/29/19 4/30/20 4/30/21 5/2/22 4/28/23
1EUR in Million2EUR
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.
CROSSWOOD Stock Crosswood
-21.43% 82.9M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+40.41% 28.24B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-11.66% 26.95B
DLF LIMITED Stock DLF Limited
+23.31% 26.45B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+7.86% 25.93B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+49.25% 22.95B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+13.81% 20.4B
EMAAR PROPERTIES Stock Emaar Properties
-0.25% 18.55B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.90% 16.22B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-13.39% 15.1B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. CROS Stock
  4. Financials Crosswood