Olimpo Real Estate Socimi, S.A. | Mid-cap | Real Estate

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

Income Metrics

Balance Sheet Metrics

Total Assets 314.6M
Total Liabilities 170.0M
Shareholders Equity 144.6M
Debt to Equity 1.18

Cash Flow Metrics

Revenue & Profitability Trend

Olimpo Real Estate Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i24.0M23.6M22.2M21.8M21.8M
Cost of Goods Sold i688.8K694.2K740.7K739.5K707.8K
Gross Profit i23.3M22.9M21.5M21.0M21.1M
Gross Margin % i97.1%97.1%96.7%96.6%96.8%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i615.0K610.8K660.6K1.3M957.0K
Other Operating Expenses i3.9M3.3M4.7M3.5M4.5M
Total Operating Expenses i4.5M3.9M5.3M4.7M5.4M
Operating Income i13.7M14.1M11.5M11.1M10.5M
Operating Margin % i57.2%59.8%51.7%51.0%48.2%
Non-Operating Items
Interest Income i28.5K4.3K616.0K99.1K
Interest Expense i4.6M4.5M3.9M2.9M3.0M
Other Non-Operating Income-----
Pre-tax Income i6.3M7.6M5.6M11.1M292.2K
Income Tax i640.9K666.0K659.4K1.0M-177.8K
Effective Tax Rate % i10.1%8.8%11.8%9.2%-60.8%
Net Income i5.7M6.9M4.9M10.1M470.0K
Net Margin % i23.8%29.3%22.2%46.2%2.2%
Key Metrics
EBITDA i18.4M18.7M15.6M15.5M15.0M
EPS (Basic) i-€0.04€0.03€0.05€0.00
EPS (Diluted) i-€0.04€0.03€0.05€0.00
Basic Shares Outstanding i-196524590196524288196589272196695211
Diluted Shares Outstanding i-196524590196524288196589272196695211

Income Statement Trend

Olimpo Real Estate Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i2.0M5.7M7.9M18.3M13.3M
Short-term Investments i-----
Accounts Receivable i165.6K379.4K607.1K167.1K152.0K
Inventory i-----
Other Current Assets-----
Total Current Assets i3.7M7.7M10.6M20.6M15.8M
Non-Current Assets
Property, Plant & Equipment i-----
Goodwill i-04208401.3K
Intangible Assets i-----
Long-term Investments-----
Other Non-Current Assets-2---
Total Non-Current Assets i310.9M317.9M324.6M331.0M348.4M
Total Assets i314.6M325.6M335.2M351.5M364.2M
Liabilities
Current Liabilities
Accounts Payable i717.4K680.7K308.2K333.1K325.1K
Short-term Debt i2.4M1.7M896.3K437.3K435.3K
Current Portion of Long-term Debt-----
Other Current Liabilities237.6K226.5K177.1K96.7K178.6K
Total Current Liabilities i5.0M4.3M5.2M4.3M3.3M
Non-Current Liabilities
Long-term Debt i162.4M164.1M165.0M168.0M176.3M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-----
Total Non-Current Liabilities i165.0M166.7M167.4M170.4M178.3M
Total Liabilities i170.0M171.0M172.7M174.7M181.7M
Equity
Common Stock i19.7M19.7M19.7M19.7M19.7M
Retained Earnings i4.4M5.6M3.7M8.8M282.3K
Treasury Stock i148.2K179.8K172.1K103.4K64.3K
Other Equity-----
Total Shareholders Equity i144.6M154.6M162.5M176.9M182.6M
Key Metrics
Total Debt i164.8M165.8M165.9M168.5M176.7M
Working Capital i-1.3M3.4M5.3M16.3M12.5M

Balance Sheet Composition

Olimpo Real Estate Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i6.3M7.6M5.6M11.1M292.2K
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-253.7K-945.9K239.4K1.4M-1.7M
Operating Cash Flow i11.3M11.7M10.4M16.3M2.2M
Investing Activities
Capital Expenditures i0-5.5K-1.5K-1.1K-934
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i0-5.5K-1.5K-1.1K-1.9K
Financing Activities
Share Repurchases i--7.7K-68.7K-39.1K-64.3K
Dividends Paid i-15.7M-14.8M-19.3M-15.7M-9.9M
Debt Issuance i----2.0K
Debt Repayment i-1.5M-843.2K-3.3M-9.0M-
Financing Cash Flow i-17.1M-15.7M-22.6M-24.8M-10.0M
Free Cash Flow i13.8M13.7M12.2M14.5M11.1M
Net Change in Cash i-5.9M-4.0M-12.2M-8.5M-7.8M

Cash Flow Trend

Olimpo Real Estate Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 33.33
Price to Book 1.36
Price to Sales 8.19

Profitability Ratios

Profit Margin 23.77%
Operating Margin 55.13%
Return on Equity 3.81%
Return on Assets 2.64%

Financial Health

Current Ratio 0.74
Debt to Equity 113.95
Beta 0.13

Per Share Data

EPS (TTM) €0.03
Book Value per Share €0.74
Revenue per Share €0.12

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
yore198.5M33.331.363.81%23.77%113.95
General de Galerías 3.7B29.104.2115.60%60.73%3.99
Castellana 931.7M9.241.0310.96%81.92%64.58
Emperador Properties 643.0M105.001.671.72%19.27%79.40
Trivium Real Estate 230.7M38.551.114.82%23.87%129.37
Serrano 105.6M-2.16-4.02%-38.24%77.79

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