Altarea SA | Large-cap | Real Estate

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

Income Metrics

Balance Sheet Metrics

Total Assets 7.8B
Total Liabilities 4.9B
Shareholders Equity 3.0B
Debt to Equity 1.64

Cash Flow Metrics

Revenue & Profitability Trend

Altarea SA Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i2.7B2.7B3.0B3.0B3.0B
Cost of Goods Sold i2.1B2.1B2.2B2.3B2.3B
Gross Profit i592.0M535.4M768.0M720.6M698.6M
Gross Margin % i21.8%20.2%26.0%24.2%23.1%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i--49.8M55.5M72.7M
Other Operating Expenses i169.4M476.6M239.9M126.2M97.5M
Total Operating Expenses i169.4M476.6M289.7M181.7M170.2M
Operating Income i207.7M-158.2M280.8M255.6M269.2M
Operating Margin % i7.7%-6.0%9.5%8.6%8.9%
Non-Operating Items
Interest Income i62.0M32.1M10.6M2.6M3.6M
Interest Expense i96.0M71.4M47.4M59.5M54.0M
Other Non-Operating Income-----
Pre-tax Income i75.2M-622.9M492.8M276.1M-468.8M
Income Tax i-10.9M-114.4M68.3M13.9M54.9M
Effective Tax Rate % i-14.5%0.0%13.9%5.0%0.0%
Net Income i86.1M-508.6M424.5M262.1M-523.8M
Net Margin % i3.2%-19.2%14.3%8.8%-17.3%
Key Metrics
EBITDA i295.4M-291.2M407.6M388.9M61.7M
EPS (Basic) i€0.29€-22.57€16.21€11.74€-17.78
EPS (Diluted) i€0.28€-22.57€16.21€11.49€-17.78
Basic Shares Outstanding i2131263620952592201583311802426017308818
Diluted Shares Outstanding i2131263620952592201583311802426017308818

Income Statement Trend

Altarea SA Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i778.9M713.1M952.3M1.6B1.3B
Short-term Investments i25.2M----
Accounts Receivable i301.1M326.5M347.2M340.7M334.7M
Inventory i992.2M1.1B1.2B922.6M859.3M
Other Current Assets100.0K-200.0K3.0M300.0K-200.0K
Total Current Assets i3.3B3.5B4.0B4.2B3.8B
Non-Current Assets
Property, Plant & Equipment i165.2M26.5M25.4M28.6M29.2M
Goodwill i605.4M605.3M559.0M541.9M780.3M
Intangible Assets i113.0M133.7M129.6M123.1M-119.5M
Long-term Investments-----
Other Non-Current Assets100.0K-100.0K--400.0K-
Total Non-Current Assets i5.1B4.9B5.1B5.2B5.1B
Total Assets i8.4B8.3B9.1B9.4B9.0B
Liabilities
Current Liabilities
Accounts Payable i1.3B1.1B935.9M1.0B1.1B
Short-term Debt i525.7M633.3M544.8M835.9M1.5B
Current Portion of Long-term Debt-----
Other Current Liabilities-200.0K100.0K-600.0K-200.0K
Total Current Liabilities i2.7B2.7B2.5B2.8B3.6B
Non-Current Liabilities
Long-term Debt i2.2B2.0B2.3B2.7B2.3B
Deferred Tax Liabilities i9.1M7.5M82.4M69.4M69.7M
Other Non-Current Liabilities48.8M44.5M39.3M38.8M36.5M
Total Non-Current Liabilities i2.6B2.4B2.6B3.0B2.6B
Total Liabilities i5.2B5.1B5.1B5.8B6.2B
Equity
Common Stock i334.6M316.9M311.4M310.1M264.0M
Retained Earnings i6.1M-472.9M326.8M211.6M-307.7M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i3.2B3.2B4.0B3.5B2.7B
Key Metrics
Total Debt i2.7B2.7B2.8B3.6B3.9B
Working Capital i670.5M729.9M1.5B1.4B215.0M

Balance Sheet Composition

Altarea SA Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i86.1M-508.6M424.5M262.1M-523.8M
Depreciation & Amortization i-----
Stock-Based Compensation i16.2M21.6M25.1M23.4M12.5M
Working Capital Changes i8.4M524.4M0034.4M
Operating Cash Flow i180.3M109.0M499.6M368.6M-336.5M
Investing Activities
Capital Expenditures i-15.9M-8.0M-2.5M4.4M323.1M
Acquisitions i31.5M-63.9M92.2M124.3M-31.8M
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i26.6M-74.0M154.4M128.9M291.4M
Financing Activities
Share Repurchases i-1.0M-5.5M-26.3M-31.3M-5.9M
Dividends Paid i-168.9M-206.0M-199.8M-91.0M-90.0M
Debt Issuance i689.0M408.2M430.3M1.6B1.8B
Debt Repayment i-698.5M-677.3M-1.3B-1.9B-1.7B
Financing Cash Flow i-46.9M-441.1M-899.8M126.8M71.2M
Free Cash Flow i400.4M317.5M187.4M196.8M420.7M
Net Change in Cash i160.0M-406.1M-245.8M624.3M26.1M

Cash Flow Trend

Altarea SA Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 392.14
Forward P/E 11.37
Price to Book 1.46
Price to Sales 0.95
PEG Ratio 11.37

Profitability Ratios

Profit Margin -0.45%
Operating Margin 11.31%
Return on Equity 2.20%
Return on Assets 1.80%

Financial Health

Current Ratio 1.20
Debt to Equity 93.78
Beta 0.96

Per Share Data

EPS (TTM) €-0.56
Book Value per Share €69.44
Revenue per Share €112.66

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
alta2.4B392.141.462.20%-0.45%93.78
Ad Capital Société 11.9M-21.830.18-0.56%-35.94%1.73
Elix Rental Housing 7.6M---7.66%95.26%0.79
Compagnie de 67.6B43.42-0.00%0.00%-
Segro plc 14.2B7.64-4.93%78.67%0.39
Klépierre SA 9.4B8.041.0912.91%68.17%79.81

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