Stock DRE2 DEUTSCHE REAL ESTATE AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Deutsche Real Estate AG

Equities

DRE2

DE0008055021

Real Estate Development & Operations

Delayed Deutsche Boerse AG
Other stock markets
 03:39:08 2024-04-11 am EDT 		5-day change 1st Jan Change
7.4 EUR -6.92% Intraday chart for Deutsche Real Estate AG 0.00% -19.57%
Mar. 22 Deutsche Real Estate AG Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Deutsche Real Estate AG Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 84.39 236.7 189.4 292.3 218.2 189.4
Enterprise Value (EV) 1 277.4 197.9 164.9 271 196.5 168.7
P/E ratio 0.43 x 3.8 x 6.26 x 13.8 x -14.7 x -4.36 x
Yield - - 0.43% 0.28% - -
Capitalization / Revenue 2.73 x 7.18 x 7.04 x 12.2 x 8.19 x 6.02 x
EV / Revenue 8.97 x 6 x 6.13 x 11.3 x 7.38 x 5.36 x
EV / EBITDA 13.8 x 9.73 x 10.4 x 20 x 15.3 x 12.2 x
EV / FCF 5.32 x 5.25 x -3.56 x 12.1 x 170 x -136 x
FCF Yield 18.8% 19.1% -28.1% 8.23% 0.59% -0.74%
Price to Book 0.25 x 0.58 x 0.43 x 0.64 x 0.5 x 0.48 x
Nbr of stocks (in thousands) 20,582 20,582 20,582 20,582 20,582 20,582
Reference price 2 4.100 11.50 9.200 14.20 10.60 9.200
Announcement Date 3/27/19 3/27/20 4/7/21 3/25/22 3/27/23 3/22/24
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 30.94 32.97 26.9 23.98 26.64 31.48
EBITDA 1 20.1 20.34 15.84 13.52 12.81 13.84
EBIT 1 20.07 20.3 15.8 13.49 12.78 13.82
Operating Margin 64.87% 61.58% 58.75% 56.25% 47.98% 43.89%
Earnings before Tax (EBT) 1 234.8 73.99 35.98 24.95 -17.58 -51.17
Net income 1 198.2 62.45 30.32 21.26 -14.77 -43.33
Net margin 640.46% 189.43% 112.74% 88.65% -55.45% -137.66%
EPS 2 9.628 3.030 1.470 1.030 -0.7200 -2.110
Free Cash Flow 1 52.12 37.72 -46.32 22.32 1.154 -1.242
FCF margin 168.44% 114.42% -172.24% 93.04% 4.33% -3.95%
FCF Conversion (EBITDA) 259.27% 185.49% - 165.02% 9.01% -
FCF Conversion (Net income) 26.3% 60.4% - 104.96% - -
Dividend per Share - - 0.0400 0.0400 - -
Announcement Date 3/27/19 3/27/20 4/7/21 3/25/22 3/27/23 3/22/24
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 193 - - - - -
Net Cash position 1 - 38.8 24.4 21.3 21.7 20.6
Leverage (Debt/EBITDA) 9.604 x - - - - -
Free Cash Flow 1 52.1 37.7 -46.3 22.3 1.15 -1.24
ROE (net income / shareholders' equity) 81.5% 16.7% 7.21% 4.77% -3.29% -10.4%
ROA (Net income/ Total Assets) 2.41% 2.3% 1.92% 1.56% 1.47% 1.65%
Assets 1 8,217 2,719 1,577 1,367 -1,006 -2,625
Book Value Per Share 2 16.70 19.70 21.20 22.20 21.40 19.20
Cash Flow per Share 2 0.3900 2.680 1.970 1.790 1.780 3.120
Capex 1 0.03 0.04 0.02 0 - 0.01
Capex / Sales 0.09% 0.12% 0.06% 0.01% - 0.02%
Announcement Date 3/27/19 3/27/20 4/7/21 3/25/22 3/27/23 3/22/24
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.
DEUTSCHE REAL ESTATE AG Stock Deutsche Real Estate AG
-19.57% 163M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.91% 26.97B
DLF LIMITED Stock DLF Limited
+21.99% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+2.14% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.52% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.54% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. DRE2 Stock
  4. Financials Deutsche Real Estate AG