
Ascencio SCA (ASCE) | Financial Analysis & Statements
Ascencio SCA | Mid-cap | Real Estate
Ascencio SCA | Mid-cap | Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income Metrics
EPS (Diluted)
€1.36
Balance Sheet Metrics
Total Assets
780.7M
Total Liabilities
337.7M
Shareholders Equity
442.9M
Debt to Equity
0.76
Cash Flow Metrics
Operating Cash Flow
24.4M
Free Cash Flow
18.1M
Revenue & Profitability Trend
Ascencio SCA Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 60.7M | 52.3M | 54.5M | 52.8M | 51.4M |
Cost of Goods Sold | 12.3M | 5.2M | 9.8M | 11.5M | 11.8M |
Gross Profit | 48.5M | 47.1M | 44.8M | 41.3M | 39.6M |
Gross Margin % | 79.8% | 90.1% | 82.1% | 78.2% | 77.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 745.0K | 4.7M | 3.2M | 2.9M | 1.4M |
Other Operating Expenses | 3.2M | 341.0K | 1.0K | 14.0K | 340.0K |
Total Operating Expenses | 3.9M | 5.0M | 3.2M | 2.9M | 1.7M |
Operating Income | 43.5M | 42.1M | 40.4M | 37.3M | 35.6M |
Operating Margin % | 71.7% | 80.5% | 74.1% | 70.6% | 69.2% |
Non-Operating Items | |||||
Interest Income | 6.0K | 765.0K | 0 | 0 | 0 |
Interest Expense | 13.5M | 6.2M | 3.8M | 3.5M | 3.2M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 26.1M | 33.7M | 96.0M | 46.5M | 9.7M |
Income Tax | 602.0K | -85.0K | 5.4M | 815.0K | 418.0K |
Effective Tax Rate % | 2.3% | -0.3% | 5.6% | 1.8% | 4.3% |
Net Income | 25.5M | 33.8M | 90.7M | 45.7M | 9.2M |
Net Margin % | 42.0% | 64.7% | 166.3% | 86.5% | 18.0% |
Key Metrics | |||||
EBITDA | 48.8M | 41.4M | 63.5M | 46.8M | 14.7M |
EPS (Basic) | €3.87 | €5.13 | €13.74 | €6.92 | €1.40 |
EPS (Diluted) | €3.87 | €5.13 | €13.74 | €6.92 | €1.40 |
Basic Shares Outstanding | 6595985 | 6595985 | 6595985 | 6595985 | 6595985 |
Diluted Shares Outstanding | 6595985 | 6595985 | 6595985 | 6595985 | 6595985 |
Income Statement Trend
Ascencio SCA Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.1M | 5.4M | 4.4M | 3.7M | 4.7M |
Short-term Investments | 926.0K | 867.0K | 885.0K | - | - |
Accounts Receivable | 6.1M | 4.3M | 3.8M | 5.8M | 7.4M |
Inventory | - | - | - | - | - |
Other Current Assets | 4.2M | 1.9M | 1.8M | 1.3M | 1.5M |
Total Current Assets | 14.6M | 14.7M | 12.8M | 13.1M | 14.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | 963.0K | 49.0K | 35.0K | 46.0K | 1.0M |
Goodwill | 375.0K | 236.0K | 24.0K | 0 | 0 |
Intangible Assets | - | 236.0K | 24.0K | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 16.1M | 30.7M | -1.0K | 1.0K | 1.0K |
Total Non-Current Assets | 766.1M | 771.8M | 770.5M | 715.0M | 699.1M |
Total Assets | 780.7M | 786.5M | 783.3M | 728.1M | 713.7M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | 6.7M | 5.4M | 7.2M | 6.4M |
Short-term Debt | 115.3M | 57.8M | 58.0M | 55.1M | 42.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 14.5M | -1.0K | 1.0K | 12.3M | 12.9M |
Total Current Liabilities | 129.8M | 70.1M | 69.0M | 67.4M | 55.4M |
Non-Current Liabilities | |||||
Long-term Debt | 196.4M | 262.7M | 268.7M | 278.8M | 293.7M |
Deferred Tax Liabilities | 6.5M | 6.1M | 6.2M | 1.3M | 832.0K |
Other Non-Current Liabilities | 5.1M | 2.8M | 2.5M | 1.0K | 1.0K |
Total Non-Current Liabilities | 208.0M | 271.6M | 277.3M | 290.4M | 309.2M |
Total Liabilities | 337.7M | 341.7M | 346.3M | 357.7M | 364.6M |
Equity | |||||
Common Stock | - | 38.7M | 38.7M | 38.7M | 38.7M |
Retained Earnings | - | 33.8M | 90.7M | 45.7M | 9.2M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 442.9M | 444.8M | 437.0M | 370.4M | 349.1M |
Key Metrics | |||||
Total Debt | 311.7M | 320.5M | 326.7M | 333.9M | 336.2M |
Working Capital | -115.2M | -55.5M | -56.2M | -54.3M | -40.8M |
Balance Sheet Composition
Ascencio SCA Cash Flow Statement From 2019 to 2023
Metric | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 33.8M | 90.7M | 45.7M | 9.2M | 21.3M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -990.0K | -37.5M | 2.2M | -4.8M | 104.0K |
Operating Cash Flow | 39.7M | 59.3M | 48.4M | 9.7M | 34.8M |
Investing Activities | |||||
Capital Expenditures | -38.0K | -24.0K | -22.0K | -21.0K | -155.0K |
Acquisitions | - | - | - | - | - |
Investment Purchases | -8.2M | -1.1M | -1.6M | -2.6M | - |
Investment Sales | 5.3M | 0 | - | - | - |
Investing Cash Flow | -2.9M | -1.7M | -1.6M | -2.6M | -155.0K |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -26.1M | -24.4M | -24.1M | -23.1M | -22.4M |
Debt Issuance | - | - | - | 81.9M | - |
Debt Repayment | -52.0K | 0 | 0 | 0 | -298.0K |
Financing Cash Flow | -32.4M | -31.4M | -23.0M | 135.4M | -22.9M |
Free Cash Flow | 43.2M | 38.9M | 38.0M | 33.7M | 32.3M |
Net Change in Cash | 4.3M | 26.2M | 23.8M | 142.6M | 11.7M |
Cash Flow Trend
Ascencio SCA Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.72
Forward P/E
9.33
Price to Book
0.77
Price to Sales
5.30
PEG Ratio
9.33
Profitability Ratios
Profit Margin
61.43%
Operating Margin
65.27%
Return on Equity
8.98%
Return on Assets
3.55%
Financial Health
Current Ratio
0.18
Debt to Equity
74.38
Per Share Data
EPS (TTM)
€4.69
Book Value per Share
€65.65
Revenue per Share
€9.48
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
asce | 334.4M | 10.72 | 0.77 | 8.98% | 61.43% | 74.38 |
Retail Estates N.V | 1.0B | 9.47 | 0.83 | 9.02% | 75.93% | 72.39 |
Wereldhave Belgium | 499.5M | 13.80 | 0.68 | 4.77% | 47.61% | 52.38 |
Vastned Retail N.V | 474.6M | 14.43 | 0.67 | 6.05% | 65.70% | 72.42 |
Qrf Comm. VA | 81.1M | 25.37 | 0.67 | 2.67% | 22.83% | 84.59 |
Warehouses De Pauw | 4.9B | 13.25 | 1.04 | 7.90% | 70.91% | 74.90 |
Financial data is updated regularly. All figures are in the company's reporting currency.