Atland SAS | Mid-cap | Real Estate

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

Latest Quarterly: Jun 2018

Income Metrics

EPS (Diluted) €0.00

Balance Sheet Metrics

Total Assets 423.6M
Total Liabilities 281.3M
Shareholders Equity 142.2M
Debt to Equity 1.98

Cash Flow Metrics

Revenue & Profitability Trend

Atland SAS Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i198.9M206.2M186.7M161.4M187.1M
Cost of Goods Sold i133.2M134.0M109.3M98.0M126.9M
Gross Profit i65.7M72.2M77.4M63.4M60.1M
Gross Margin % i33.0%35.0%41.5%39.3%32.1%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i---10.4M7.8M
Other Operating Expenses i17.7M19.1M17.5M13.2M11.2M
Total Operating Expenses i17.7M19.1M17.5M23.7M19.0M
Operating Income i10.8M12.9M18.0M11.2M16.9M
Operating Margin % i5.4%6.3%9.7%6.9%9.0%
Non-Operating Items
Interest Income i2.6M2.8M978.0K397.0K427.0K
Interest Expense i11.5M11.8M7.4M6.6M6.0M
Other Non-Operating Income-----
Pre-tax Income i12.8M15.5M16.2M18.8M23.5M
Income Tax i3.8M5.4M9.0M3.9M3.9M
Effective Tax Rate % i29.8%34.7%55.6%20.9%16.5%
Net Income i10.8M13.3M10.1M16.9M20.7M
Net Margin % i5.4%6.5%5.4%10.5%11.1%
Key Metrics
EBITDA i26.9M34.0M31.2M33.5M35.3M
EPS (Basic) i€2.05€2.70€2.14€3.70€4.52
EPS (Diluted) i€2.03€2.68€2.13€3.68€4.46
Basic Shares Outstanding i42997864326368435217743647764352340
Diluted Shares Outstanding i42997864326368435217743647764352340

Income Statement Trend

Atland SAS Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i99.9M85.9M129.2M132.5M123.9M
Short-term Investments i-----
Accounts Receivable i74.5M78.6M102.0M74.4M84.3M
Inventory i121.0M115.9M86.8M92.7M37.1M
Other Current Assets-----
Total Current Assets i352.5M347.6M369.1M357.2M293.3M
Non-Current Assets
Property, Plant & Equipment i11.9M7.9M9.5M7.1M7.3M
Goodwill i86.4M88.2M90.4M92.6M111.2M
Intangible Assets i1.6M3.4M5.6M7.8M10.8M
Long-term Investments431.0K1.5M3.7M336.0K64.0K
Other Non-Current Assets--2.0K-1.0K--1.0K
Total Non-Current Assets i71.1M131.4M165.4M168.9M184.3M
Total Assets i423.6M478.9M534.6M526.1M477.6M
Liabilities
Current Liabilities
Accounts Payable i89.6M81.6M85.6M73.4M62.8M
Short-term Debt i61.7M48.1M48.0M21.7M35.4M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i210.5M196.8M213.3M163.5M171.6M
Non-Current Liabilities
Long-term Debt i69.5M137.4M176.8M220.6M174.0M
Deferred Tax Liabilities i439.0K665.0K853.0K135.0K606.0K
Other Non-Current Liabilities-3.0K--3.0K-2.0K-1.0K
Total Non-Current Liabilities i70.8M139.0M178.9M222.3M176.4M
Total Liabilities i281.3M335.9M392.3M385.9M348.0M
Equity
Common Stock i49.1M49.1M49.1M49.1M49.1M
Retained Earnings i8.8M11.7M9.3M16.2M19.7M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i142.2M143.1M142.3M140.3M129.5M
Key Metrics
Total Debt i131.2M185.5M224.8M242.3M209.4M
Working Capital i142.0M150.7M155.8M193.7M121.7M

Balance Sheet Composition

Atland SAS Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i10.8M13.3M10.1M16.9M20.7M
Depreciation & Amortization i-----
Stock-Based Compensation i521.0K113.0K139.0K-299.0K740.0K
Working Capital Changes i00000
Operating Cash Flow i20.3M23.9M17.5M23.2M26.1M
Investing Activities
Capital Expenditures i-----
Acquisitions i-320.0K-13.0K781.0K3.8M8.4M
Investment Purchases i-1.0M-1.9M-1.2M-1.4M-234.0K
Investment Sales i627.0K159.0K1.6M463.0K9.7M
Investing Cash Flow i-700.0K-1.7M1.2M2.9M17.9M
Financing Activities
Share Repurchases i-----
Dividends Paid i-9.9M-8.7M-7.6M-6.6M-6.2M
Debt Issuance i02.9M1.8M79.4M29.3M
Debt Repayment i-57.4M-37.4M-18.5M-30.3M-34.9M
Financing Cash Flow i-71.0M-42.2M-27.1M40.3M-11.5M
Free Cash Flow i17.4M-21.6M22.0M-44.9M35.8M
Net Change in Cash i-51.4M-20.0M-8.4M66.4M32.4M

Cash Flow Trend

Atland SAS Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 19.74
Price to Book 1.49
Price to Sales 0.92

Profitability Ratios

Profit Margin 4.70%
Operating Margin 5.16%
Return on Equity 8.42%
Return on Assets 2.03%

Financial Health

Current Ratio 1.77
Debt to Equity 81.53
Beta 0.37

Per Share Data

EPS (TTM) €2.28
Book Value per Share €30.19
Revenue per Share €48.24

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
atld194.1M19.741.498.42%4.70%81.53
Compagnie de 67.6B43.42-0.00%0.00%-
Covivio S.A 6.3B15.000.765.36%36.71%94.38
Immobilière Dassault 387.1M9.940.596.10%115.89%44.12
Icade S.A 1.6B45.490.40-4.88%-13.97%30.26
Bleecker 120.7M-2.720.44-8.83%-87.72%120.77

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