Interactive Financial Charts Not Available

Aedifica N.V (AED) | Financial Analysis & Statements

Aedifica N.V. | Large-cap | Real Estate

€64.85

0.93%

Aedifica N.V vs Cofinimmo SA Aedifica N.V vs Care Property Invest Aedifica N.V vs Warehouses De Pauw Aedifica N.V vs Shurgard Self Aedifica N.V vs VGP NV Aedifica N.V vs BEL 20 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

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

Latest Quarterly: Jun 2025

Income Metrics

Revenue 90.1M

Gross Profit 83.4M 92.64%

Operating Income 76.6M 85.07%

Net Income 50.4M 56.00%

Balance Sheet Metrics

Total Assets 6.4B

Total Liabilities 2.7B

Shareholders Equity 3.7B

Debt to Equity 0.72

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Aedifica N.V Income Statement From 2019 to 2024

Metric	2024	2023	2022	2021	2019
Revenue i	347.7M	321.4M	277.1M	236.4M	191.0M
Cost of Goods Sold i	21.6M	19.6M	14.4M	7.9M	7.7M
Gross Profit i	326.2M	301.7M	262.6M	228.4M	183.4M
Gross Margin % i	93.8%	93.9%	94.8%	96.6%	96.0%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	9.2M	11.4M	8.2M	10.6M	9.9M
Other Operating Expenses i	8.4M	6.8M	6.7M	9.2M	8.1M
Total Operating Expenses i	17.6M	18.3M	14.9M	19.8M	18.0M
Operating Income i	290.3M	265.8M	229.7M	193.3M	151.6M
Operating Margin % i	83.5%	82.7%	82.9%	81.8%	79.3%
Non-Operating Items
Interest Income i	324.0K	2.2M	1.2M	327.0K	61.0K
Interest Expense i	83.4M	72.6M	25.1M	18.6M	17.3M
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	205.4M	-3.1M	386.4M	339.6M	122.9M
Income Tax i	314.0K	-25.6M	54.7M	56.7M	18.7M
Effective Tax Rate % i	0.2%	0.0%	14.1%	16.7%	15.3%
Net Income i	205.1M	22.6M	331.7M	282.8M	104.1M
Net Margin % i	59.0%	7.0%	119.7%	119.7%	54.5%
Key Metrics
EBITDA i	273.7M	96.5M	297.3M	354.6M	155.0M
EPS (Basic) i	€4.31	€0.56	€8.71	€7.91	€3.60
EPS (Diluted) i	€4.31	€0.56	€8.71	€7.91	€3.60
Basic Shares Outstanding i	47550119	43706129	38113384	35609262	28844103
Diluted Shares Outstanding i	47550119	43706129	38113384	35609262	28844103

Income Statement Trend

Aedifica N.V Balance Sheet From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Assets
Current Assets
Cash & Equivalents i	18.5M	18.3M	13.9M	15.3M	23.5M
Short-term Investments i	-	-	-	-	-
Accounts Receivable i	19.5M	23.3M	23.6M	20.4M	12.7M
Inventory i	-	-	-	-	-
Other Current Assets	2.4M	879.0K	991.0K	1.4M	1.6M
Total Current Assets i	166.5M	127.3M	139.9M	83.7M	51.2M
Non-Current Assets
Property, Plant & Equipment i	11.5M	7.7M	6.7M	5.5M	4.9M
Goodwill i	175.8M	236.9M	289.2M	325.4M	325.2M
Intangible Assets i	1.0M	1.7M	1.9M	1.9M	1.8M
Long-term Investments	54.0M	73.9M	123.2M	6.7M	234.0K
Other Non-Current Assets	-	-1.0K	-	1.0K	1.0K
Total Non-Current Assets i	6.3B	6.0B	5.9B	5.1B	4.0B
Total Assets i	6.5B	6.2B	6.1B	5.2B	4.1B
Liabilities
Current Liabilities
Accounts Payable i	30.6M	39.2M	39.5M	41.4M	18.8M
Short-term Debt i	451.7M	324.3M	438.7M	327.0M	606.5M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	47.5M	57.1M	-	-	-
Total Current Liabilities i	522.3M	407.3M	532.2M	401.9M	649.3M
Non-Current Liabilities
Long-term Debt i	2.1B	2.0B	2.1B	1.8B	1.1B
Deferred Tax Liabilities i	133.2M	138.7M	164.1M	121.3M	74.6M
Other Non-Current Liabilities	-	-	-	-	-
Total Non-Current Liabilities i	2.3B	2.2B	2.3B	2.0B	1.2B
Total Liabilities i	2.8B	2.6B	2.8B	2.4B	1.9B
Equity
Common Stock i	1.2B	1.2B	1.0B	917.1M	836.4M
Retained Earnings i	340.9M	161.4M	448.8M	369.4M	147.8M
Treasury Stock i	459.0K	31.0K	31.0K	0	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	3.6B	3.6B	3.3B	2.8B	2.2B
Key Metrics
Total Debt i	2.6B	2.4B	2.5B	2.1B	1.7B
Working Capital i	-355.8M	-280.0M	-392.3M	-318.2M	-598.0M

Balance Sheet Composition

Aedifica N.V Cash Flow Statement From 2019 to 2024

Metric	2024	2023	2022	2021	2019
Operating Activities
Net Income i	204.8M	24.5M	331.8M	281.8M	123.5M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	-	-	-	-	-
Working Capital Changes i	-24.9M	-29.2M	5.6M	4.8M	-6.1M
Operating Cash Flow i	219.5M	31.0M	360.8M	316.2M	144.9M
Investing Activities
Capital Expenditures i	-	-	-	-579.0K	549.0K
Acquisitions i	-107.2M	-11.3M	-151.9M	-136.5M	-
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	-
Investing Cash Flow i	-82.8M	-26.8M	-160.2M	-137.2M	96.6M
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-166.9M	-116.0M	-119.1M	-47.7M	-28.1M
Debt Issuance i	-	-	-	417.9M	106.6M
Debt Repayment i	-	-	-	0	-21.6M
Financing Cash Flow i	-221.2M	205.9M	92.6M	614.4M	518.1M
Free Cash Flow i	104.6M	228.5M	217.7M	197.5M	88.7M
Net Change in Cash i	-84.5M	210.1M	293.2M	793.5M	759.6M

Cash Flow Trend

Aedifica N.V Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 17.50

Forward P/E 13.19

Price to Book 0.87

Price to Sales 8.61

PEG Ratio 13.19

Profitability Ratios

Profit Margin 48.65%

Operating Margin 85.31%

Return on Equity 4.95%

Return on Assets 2.96%

Financial Health

Current Ratio 0.35

Debt to Equity 75.57

Beta 0.94

Per Share Data

EPS (TTM) €3.70

Book Value per Share €74.60

Revenue per Share €7.60

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
aed	3.1B	17.50	0.87	4.95%	48.65%	75.57
Cofinimmo SA	2.9B	21.71	0.85	3.96%	34.31%	76.92
Care Property Invest	472.0M	13.68	0.73	5.29%	47.45%	90.45
Warehouses De Pauw	5.1B	12.22	1.07	7.90%	70.91%	74.90
Shurgard Self	3.4B	8.18	0.78	14.03%	128.64%	39.39
VGP NV	2.5B	8.86	1.06	12.44%	198.42%	85.71

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