
Atland SAS (ATLD) | Financial Analysis & Statements
Atland SAS | Mid-cap | Real Estate
Atland SAS | Mid-cap | Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2018Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 198.9M | 206.2M | 186.7M | 161.4M | 187.1M |
Cost of Goods Sold | 133.2M | 134.0M | 109.3M | 98.0M | 126.9M |
Gross Profit | 65.7M | 72.2M | 77.4M | 63.4M | 60.1M |
Gross Margin % | 33.0% | 35.0% | 41.5% | 39.3% | 32.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | 10.4M | 7.8M |
Other Operating Expenses | 17.7M | 19.1M | 17.5M | 13.2M | 11.2M |
Total Operating Expenses | 17.7M | 19.1M | 17.5M | 23.7M | 19.0M |
Operating Income | 10.8M | 12.9M | 18.0M | 11.2M | 16.9M |
Operating Margin % | 5.4% | 6.3% | 9.7% | 6.9% | 9.0% |
Non-Operating Items | |||||
Interest Income | 2.6M | 2.8M | 978.0K | 397.0K | 427.0K |
Interest Expense | 11.5M | 11.8M | 7.4M | 6.6M | 6.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 12.8M | 15.5M | 16.2M | 18.8M | 23.5M |
Income Tax | 3.8M | 5.4M | 9.0M | 3.9M | 3.9M |
Effective Tax Rate % | 29.8% | 34.7% | 55.6% | 20.9% | 16.5% |
Net Income | 10.8M | 13.3M | 10.1M | 16.9M | 20.7M |
Net Margin % | 5.4% | 6.5% | 5.4% | 10.5% | 11.1% |
Key Metrics | |||||
EBITDA | 26.9M | 34.0M | 31.2M | 33.5M | 35.3M |
EPS (Basic) | €2.05 | €2.70 | €2.14 | €3.70 | €4.52 |
EPS (Diluted) | €2.03 | €2.68 | €2.13 | €3.68 | €4.46 |
Basic Shares Outstanding | 4299786 | 4326368 | 4352177 | 4364776 | 4352340 |
Diluted Shares Outstanding | 4299786 | 4326368 | 4352177 | 4364776 | 4352340 |
Income Statement Trend
Atland SAS Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 99.9M | 85.9M | 129.2M | 132.5M | 123.9M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 74.5M | 78.6M | 102.0M | 74.4M | 84.3M |
Inventory | 121.0M | 115.9M | 86.8M | 92.7M | 37.1M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 352.5M | 347.6M | 369.1M | 357.2M | 293.3M |
Non-Current Assets | |||||
Property, Plant & Equipment | 11.9M | 7.9M | 9.5M | 7.1M | 7.3M |
Goodwill | 86.4M | 88.2M | 90.4M | 92.6M | 111.2M |
Intangible Assets | 1.6M | 3.4M | 5.6M | 7.8M | 10.8M |
Long-term Investments | 431.0K | 1.5M | 3.7M | 336.0K | 64.0K |
Other Non-Current Assets | - | -2.0K | -1.0K | - | -1.0K |
Total Non-Current Assets | 71.1M | 131.4M | 165.4M | 168.9M | 184.3M |
Total Assets | 423.6M | 478.9M | 534.6M | 526.1M | 477.6M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 89.6M | 81.6M | 85.6M | 73.4M | 62.8M |
Short-term Debt | 61.7M | 48.1M | 48.0M | 21.7M | 35.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 210.5M | 196.8M | 213.3M | 163.5M | 171.6M |
Non-Current Liabilities | |||||
Long-term Debt | 69.5M | 137.4M | 176.8M | 220.6M | 174.0M |
Deferred Tax Liabilities | 439.0K | 665.0K | 853.0K | 135.0K | 606.0K |
Other Non-Current Liabilities | -3.0K | - | -3.0K | -2.0K | -1.0K |
Total Non-Current Liabilities | 70.8M | 139.0M | 178.9M | 222.3M | 176.4M |
Total Liabilities | 281.3M | 335.9M | 392.3M | 385.9M | 348.0M |
Equity | |||||
Common Stock | 49.1M | 49.1M | 49.1M | 49.1M | 49.1M |
Retained Earnings | 8.8M | 11.7M | 9.3M | 16.2M | 19.7M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 142.2M | 143.1M | 142.3M | 140.3M | 129.5M |
Key Metrics | |||||
Total Debt | 131.2M | 185.5M | 224.8M | 242.3M | 209.4M |
Working Capital | 142.0M | 150.7M | 155.8M | 193.7M | 121.7M |
Balance Sheet Composition
Atland SAS Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 10.8M | 13.3M | 10.1M | 16.9M | 20.7M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 521.0K | 113.0K | 139.0K | -299.0K | 740.0K |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | 20.3M | 23.9M | 17.5M | 23.2M | 26.1M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -320.0K | -13.0K | 781.0K | 3.8M | 8.4M |
Investment Purchases | -1.0M | -1.9M | -1.2M | -1.4M | -234.0K |
Investment Sales | 627.0K | 159.0K | 1.6M | 463.0K | 9.7M |
Investing Cash Flow | -700.0K | -1.7M | 1.2M | 2.9M | 17.9M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -9.9M | -8.7M | -7.6M | -6.6M | -6.2M |
Debt Issuance | 0 | 2.9M | 1.8M | 79.4M | 29.3M |
Debt Repayment | -57.4M | -37.4M | -18.5M | -30.3M | -34.9M |
Financing Cash Flow | -71.0M | -42.2M | -27.1M | 40.3M | -11.5M |
Free Cash Flow | 17.4M | -21.6M | 22.0M | -44.9M | 35.8M |
Net Change in Cash | -51.4M | -20.0M | -8.4M | 66.4M | 32.4M |
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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
atld | 194.1M | 19.74 | 1.49 | 8.42% | 4.70% | 81.53 |
Compagnie de | 67.6B | 43.42 | - | 0.00% | 0.00% | - |
Covivio S.A | 6.3B | 15.00 | 0.76 | 5.36% | 36.71% | 94.38 |
Immobilière Dassault | 387.1M | 9.94 | 0.59 | 6.10% | 115.89% | 44.12 |
Icade S.A | 1.6B | 45.49 | 0.40 | -4.88% | -13.97% | 30.26 |
Bleecker | 120.7M | -2.72 | 0.44 | -8.83% | -87.72% | 120.77 |
Financial data is updated regularly. All figures are in the company's reporting currency.