Millennium Hospitality Real Estate Socimi S.A. | Mid-cap | Real Estate

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 781.5M
Total Liabilities 236.0M
Shareholders Equity 545.5M
Debt to Equity 0.43

Cash Flow Metrics

Revenue & Profitability Trend

Millennium Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i26.4M22.2M12.3M8.5M8.1M
Cost of Goods Sold i771.1K217.9K160.1K116.7K203.7K
Gross Profit i25.6M22.0M12.2M8.4M7.9M
Gross Margin % i97.1%99.0%98.7%98.6%97.5%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i5.2M2.9M2.0M1.4M1.1M
Other Operating Expenses i3.0M4.3M2.5M1.8M1.7M
Total Operating Expenses i8.2M7.2M4.6M3.2M2.8M
Operating Income i5.9M8.6M785.1K-239.5K188.0K
Operating Margin % i22.5%39.0%6.4%-2.8%2.3%
Non-Operating Items
Interest Income i1.1M1.1M25.7K84.7K94
Interest Expense i6.3M5.5M1.7M1.2M914.2K
Other Non-Operating Income-----
Pre-tax Income i11.3M-2.9M11.8M9.5M-15.0M
Income Tax i189.1K0000
Effective Tax Rate % i1.7%0.0%0.0%0.0%0.0%
Net Income i11.2M-2.9M11.8M9.5M-15.0M
Net Margin % i42.3%-13.2%95.6%111.9%-186.1%
Key Metrics
EBITDA i8.9M5.2M16.3M13.0M-11.9M
EPS (Basic) i-€-0.03€0.12€0.15€-0.29
EPS (Diluted) i-€-0.03€0.12€0.15€-0.29
Basic Shares Outstanding i-1157910241000610646386265751715458
Diluted Shares Outstanding i-1157910241000610646386265751715458

Income Statement Trend

Millennium Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i73.1M33.1M72.5M53.5M20.7M
Short-term Investments i4.6M22.8M310.0K12.3M2.3M
Accounts Receivable i1.3M4.3M4.3M4.9M3.2M
Inventory i194.6K126.9K88.4K78.2K102.3K
Other Current Assets682.9K1.1M601.2K421.3K208.8K
Total Current Assets i86.4M105.1M89.6M122.7M31.4M
Non-Current Assets
Property, Plant & Equipment i5.3M4.9M4.9M3.3M3.2M
Goodwill i1.9M69.2K23.2K0-
Intangible Assets i78.4K69.2K23.2K--
Long-term Investments390.9K943.4K700.2K492.4K0
Other Non-Current Assets-11.3M330.3K111.7K
Total Non-Current Assets i695.0M638.5M602.3M405.8M354.0M
Total Assets i781.5M743.7M691.9M528.5M385.4M
Liabilities
Current Liabilities
Accounts Payable i17.5M22.3M14.8M10.4M7.7M
Short-term Debt i45.6M7.1M6.4M6.3M6.0M
Current Portion of Long-term Debt-----
Other Current Liabilities196.8K72.4K2.1M3.0M877.0K
Total Current Liabilities i68.6M43.9M26.5M42.7M17.3M
Non-Current Liabilities
Long-term Debt i162.1M160.5M122.3M110.9M86.2M
Deferred Tax Liabilities i2.5M2.5M2.5M2.5M5.7M
Other Non-Current Liabilities-1.1M1.1M209.4K1.2M
Total Non-Current Liabilities i167.4M164.2M126.0M113.6M94.1M
Total Liabilities i236.0M208.0M152.5M156.4M111.4M
Equity
Common Stock i116.0M116.0M116.0M76.9M54.6M
Retained Earnings i11.2M-2.9M21.3M-5.5M9.0M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i545.5M535.6M539.4M372.2M274.1M
Key Metrics
Total Debt i207.7M167.6M128.7M117.2M92.2M
Working Capital i17.8M61.2M63.1M80.0M14.1M

Balance Sheet Composition

Millennium Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i11.2M-2.9M11.8M9.5M-15.0M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i5.4M-2.4M-4.9M-5.0M-1.4M
Operating Cash Flow i22.4M1.0M7.8M5.8M-15.4M
Investing Activities
Capital Expenditures i-812.3K-893.9K-3.6M-7.5M124.8K
Acquisitions i----0
Investment Purchases i-5.1M-24.3M-1.7M-10.7M-1.8M
Investment Sales i22.5M886.6K11.5M1.5M101
Investing Cash Flow i46.5M-24.3M30.6M-16.7M-1.7M
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i52.7M53.8M16.5M53.1M1.1M
Debt Repayment i-22.7M-5.0M-8.1M-15.4M-4.6M
Financing Cash Flow i28.9M48.7M163.6M126.1M16.1M
Free Cash Flow i4.4M7.9M-3.4M-7.8M3.9M
Net Change in Cash i97.8M25.4M202.1M115.1M-982.9K

Cash Flow Trend

Millennium Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 21.20
Forward P/E 11.67
Price to Book 0.45
Price to Sales 9.29

Profitability Ratios

Profit Margin 42.28%
Operating Margin 21.30%
Return on Equity 2.06%
Return on Assets 0.48%

Financial Health

Current Ratio 1.20
Debt to Equity 38.09
Beta -0.11

Per Share Data

EPS (TTM) €0.10
Book Value per Share €4.72
Revenue per Share €0.23

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ymhre245.2M21.200.452.06%42.28%38.09
Atom Hoteles SOCIMI 474.5M5.511.5026.99%132.54%94.85
Elaia Investment 14.5M6.330.277.19%51.67%42.45
Cellnex Telecom S.A 20.8B80.161.591.84%6.72%153.60
Merlin Properties 7.3B10.860.929.18%123.12%56.92
General de Galerías 3.7B28.894.1815.60%60.73%3.99

Financial data is updated regularly. All figures are in the company's reporting currency.