Trajano Iberia Socimi S.A. | Small-cap | Real Estate

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

Latest Quarterly: Jun 2015

Income Metrics

Operating Income -102.3K
Net Income -102.3K
EPS (Diluted) €-0.01

Balance Sheet Metrics

Total Assets 157.2M
Total Liabilities 85.5M
Shareholders Equity 71.7M
Debt to Equity 1.19

Cash Flow Metrics

Operating Cash Flow -113.3K
Free Cash Flow -53.6K

Revenue & Profitability Trend

Trajano Iberia Income Statement From 2019 to 2023

Metric20232022202120202019
Revenue i13.1M13.0M14.7M14.8M19.5M
Cost of Goods Sold i-----
Gross Profit i-----
Gross Margin % i0.0%0.0%0.0%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i2.6M2.6M2.7M3.1M3.2M
Other Operating Expenses i5.2M4.8M5.0M4.7M5.7M
Total Operating Expenses i7.8M7.4M7.7M7.9M9.0M
Operating Income i7.3M7.2M8.2M7.9M11.5M
Operating Margin % i56.0%54.9%55.6%52.9%59.1%
Non-Operating Items
Interest Income i828.8K71.2K1.1K1.2K1.8K
Interest Expense i4.5M2.6M3.2M3.5M4.0M
Other Non-Operating Income-----
Pre-tax Income i2.4M6.0M20.5M1.7M25.2M
Income Tax i325.9K553.6K469.2K60.3K486.2K
Effective Tax Rate % i13.9%9.2%2.3%3.6%1.9%
Net Income i2.0M5.4M20.0M1.6M24.7M
Net Margin % i15.5%41.8%136.0%10.8%126.7%
Key Metrics
EBITDA i10.8M10.0M11.6M11.9M16.2M
EPS (Basic) i-€0.38€1.41€0.11€1.74
EPS (Diluted) i-€0.38€1.41€0.11€1.74
Basic Shares Outstanding i-14223840142238401422384014223840
Diluted Shares Outstanding i-14223840142238401422384014223840

Income Statement Trend

Trajano Iberia Balance Sheet From 2019 to 2023

Metric20232022202120202019
Assets
Current Assets
Cash & Equivalents i8.4M10.5M9.0M6.7M3.9M
Short-term Investments i320.4K1.1M342.7K15.6K119.7K
Accounts Receivable i419.1K753.6K578.3K1.2M288.3K
Inventory i010.2K12.5K10.2K10.2K
Other Current Assets--1--1
Total Current Assets i10.5M14.1M11.0M8.7M5.5M
Non-Current Assets
Property, Plant & Equipment i-----
Goodwill i----0
Intangible Assets i-----
Long-term Investments-----
Other Non-Current Assets-1----
Total Non-Current Assets i146.7M145.7M187.2M230.3M234.5M
Total Assets i157.2M159.8M198.2M239.0M240.0M
Liabilities
Current Liabilities
Accounts Payable i515.1K51.5K367.8K30.4K28.6K
Short-term Debt i2.4M998.2K878.2K1.9M621.0K
Current Portion of Long-term Debt-----
Other Current Liabilities1-1---1
Total Current Liabilities i7.1M4.4M4.6M5.7M3.8M
Non-Current Liabilities
Long-term Debt i75.3M77.8M101.7M126.1M125.3M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities1-2-1-1
Total Non-Current Liabilities i78.4M80.1M105.2M131.1M130.4M
Total Liabilities i85.5M84.5M109.8M136.8M134.3M
Equity
Common Stock i35.6M35.6M35.6M35.6M35.6M
Retained Earnings i2.0M5.4M20.0M1.6M24.7M
Treasury Stock i515.7K525.4K554.8K629.6K523.8K
Other Equity-----
Total Shareholders Equity i71.7M75.2M88.4M102.3M105.7M
Key Metrics
Total Debt i77.7M78.8M102.6M128.0M125.9M
Working Capital i3.4M9.7M6.4M3.0M1.6M

Balance Sheet Composition

Trajano Iberia Cash Flow Statement From 2019 to 2023

Metric20232022202120202019
Operating Activities
Net Income i2.4M6.0M20.5M1.7M25.2M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-4.1M-1.7M6.8K-2.8M-1.4M
Operating Cash Flow i-2.6M6.9M23.7M2.3M27.8M
Investing Activities
Capital Expenditures i178.3K0-922062.5M
Acquisitions i0000-
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i178.3K0-922062.5M
Financing Activities
Share Repurchases i-----
Dividends Paid i-4.1M-21.1M-35.1M-4.9M-52.2M
Debt Issuance i49.0M002.0M28.3M
Debt Repayment i-46.5M-24.0M-26.4M-336.3K-49.2M
Financing Cash Flow i-1.6M-45.1M-61.5M-3.2M-73.1M
Free Cash Flow i-424.3K4.9M8.1M6.4M10.3M
Net Change in Cash i-4.0M-38.3M-37.9M-843.8K17.1M

Cash Flow Trend

Trajano Iberia Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 2.46
Price to Book 0.07
Price to Sales 0.24

Profitability Ratios

Profit Margin 21.54%
Operating Margin 45.16%
Return on Equity 5.83%
Return on Assets 3.31%

Financial Health

Current Ratio 1.13
Debt to Equity 110.30
Beta 0.40

Per Share Data

EPS (TTM) €0.13
Book Value per Share €4.91
Revenue per Share €1.35

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ytra4.5M2.460.075.83%21.54%110.30
General de Galerías 3.7B29.104.2115.60%60.73%3.99
Castellana 912.6M9.051.0110.96%81.92%64.58
Tander Inversiones 98.8M61.051.472.46%20.88%161.43
Serrano 98.7M-2.16-4.02%-38.24%77.79
Emperador Properties 581.7M95.001.511.72%19.27%79.40

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