LAR ESPAÑA REAL ESTATE SOCIMI, S.A. |
Market Closed -
Other stock markets
|
After market 01:33:40 pm | |||
| 6.83 EUR | +0.15% |
|
6.84 | +0.15% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 629.2 | 396.2 | 427.8 | 353.1 | 514.3 | 570.4 | - | - |
| Enterprise Value (EV) 1 | 1,168 | 1,024 | 1,008 | 919.5 | 514.3 | 1,026 | 1,072 | 1,027 |
| P/E ratio | 7.89 x | -7.45 x | 16.5 x | 4.84 x | 14 x | 7.87 x | 9.26 x | - |
| Yield | 8.84% | 6.72% | 7.03% | 14.2% | - | 10% | 9.49% | 10.6% |
| Capitalization / Revenue | 7.76 x | 4.25 x | 5.61 x | 4.4 x | 5.42 x | 6.04 x | 5.75 x | 5.48 x |
| EV / Revenue | 14.4 x | 11 x | 13.2 x | 11.5 x | 5.42 x | 10.9 x | 10.8 x | 9.87 x |
| EV / EBITDA | 19.4 x | 14.7 x | 19.9 x | 15.3 x | 7.87 x | 15.3 x | 15.1 x | 13.9 x |
| EV / FCF | -9.9 x | -62.9 x | 31.4 x | 21.6 x | - | 15.8 x | 21.4 x | 17.6 x |
| FCF Yield | -10.1% | -1.59% | 3.18% | 4.62% | - | 6.33% | 4.66% | 5.68% |
| Price to Book | 0.63 x | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 88,615 | 84,837 | 83,562 | 83,580 | 83,625 | 83,630 | - | - |
| Reference price 2 | 7.100 | 4.670 | 5.120 | 4.225 | 6.150 | 6.820 | 6.820 | 6.820 |
| Announcement Date | 2/14/20 | 2/25/21 | 2/28/22 | 2/28/23 | 2/29/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 81.13 | 93.32 | 76.27 | 80.23 | 94.91 | 94.5 | 99.25 | 104 |
| EBITDA 1 | 60.09 | 69.7 | 50.69 | 60.02 | 65.38 | 67.25 | 71 | 74 |
| EBIT 1 | 60.09 | -30.96 | 49.39 | 92.6 | 25.03 | 67.25 | 73.5 | 74 |
| Operating Margin | 74.07% | -33.17% | 64.75% | 115.42% | 26.38% | 71.16% | 74.06% | 71.15% |
| Earnings before Tax (EBT) 1 | 79.63 | -53.7 | 24.16 | 72.92 | 35.67 | 55.67 | 57.67 | 61.5 |
| Net income 1 | 80.73 | -53.7 | 25.78 | 72.92 | 36.79 | 56 | 61.25 | 61.5 |
| Net margin | 99.51% | -57.54% | 33.8% | 90.89% | 38.76% | 59.26% | 61.71% | 59.13% |
| EPS 2 | 0.9000 | -0.6269 | 0.3100 | 0.8724 | 0.4400 | 0.8661 | 0.7367 | - |
| Free Cash Flow 1 | -118 | -16.3 | 32.07 | 42.52 | - | 65 | 50 | 58.3 |
| FCF margin | -145.4% | -17.46% | 42.05% | 53% | - | 68.78% | 50.38% | 56.06% |
| FCF Conversion (EBITDA) | - | - | 63.27% | 70.83% | - | 96.65% | 70.42% | 78.78% |
| FCF Conversion (Net income) | - | - | 124.39% | 58.31% | - | 116.07% | 81.63% | 94.8% |
| Dividend per Share 2 | 0.6276 | 0.3138 | 0.3600 | 0.6000 | - | 0.6824 | 0.6475 | 0.7200 |
| Announcement Date | 2/14/20 | 2/25/21 | 2/28/22 | 2/28/23 | 2/29/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 47.94 | 38.75 | 19.6 | 17.92 | 20.54 | 40.49 | 23.6 | - | - | 47.23 | 22.27 |
| EBITDA 1 | 37.16 | 22.53 | 13.06 | 15.1 | 13.7 | 26.64 | 16.91 | 16.6 | 16.86 | 33.46 | 16.14 |
| EBIT 1 | -18.72 | 14.96 | 13.06 | 21.36 | 54.76 | 67.7 | 16.91 | 16.6 | 4.784 | 21.38 | 16.12 |
| Operating Margin | -39.04% | 38.61% | 66.65% | 119.21% | 266.54% | 167.18% | 71.64% | - | - | 45.28% | 72.36% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | - | 31.9 | 3.238 | 35.14 | 14.16 |
| Net income 1 | - | - | - | 11.46 | 48.28 | 54.86 | - | 31.9 | 3.238 | 35.14 | 15.26 |
| Net margin | - | - | - | 63.98% | 234.99% | 135.49% | - | - | - | 74.4% | 68.53% |
| EPS | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 7/29/20 | 9/30/21 | 12/14/21 | 2/28/22 | 7/29/22 | 7/29/22 | 11/21/22 | 5/19/23 | 7/28/23 | 7/28/23 | 11/24/23 |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 539 | 628 | 580 | 566 | - | 456 | 502 | 457 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 8.962 x | 9.012 x | 11.45 x | 9.436 x | - | 6.782 x | 7.067 x | 6.169 x |
| Free Cash Flow 1 | -118 | -16.3 | 32.1 | 42.5 | - | 65 | 50 | 58.3 |
| ROE (net income / shareholders' equity) | 8.21% | -5.92% | 3.03% | 8.25% | - | 6.13% | 6.8% | 6.7% |
| ROA (Net income/ Total Assets) | 4.7% | - | 1.51% | 4.26% | - | 3.35% | 3.75% | - |
| Assets 1 | 1,717 | - | 1,707 | 1,712 | - | 1,672 | 1,633 | - |
| Book Value Per Share | 11.20 | - | - | - | - | - | - | - |
| Cash Flow per Share | 0.1900 | - | - | 0.7100 | - | - | - | - |
| Capex 1 | 135 | 24.8 | - | 16.8 | - | 6 | 15 | 15.5 |
| Capex / Sales | 166.11% | 26.61% | - | 20.91% | - | 6.35% | 15.11% | 14.9% |
| Announcement Date | 2/14/20 | 2/25/21 | 2/28/22 | 2/28/23 | 2/29/24 | - | - | - |
1EUR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
A-
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
6.82
EUR
Average target price
7.748
EUR
Spread / Average Target
+13.60%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +11.06% | 609M | |
| +0.92% | 46.38B | |
| -11.92% | 12.39B | |
| -22.92% | 11.06B | |
| -12.10% | 10.74B | |
| -5.71% | 7.45B | |
| -5.72% | 6.54B | |
| -7.96% | 5.8B | |
| -6.86% | 5.6B | |
| -5.38% | 4.67B |
- Stock Market
- Equities
- LRE Stock
- Financials Lar España Real Estate SOCIMI, S.A.
