
Covivio Hotels S.A (COVH) | Financial Analysis & Statements
Covivio Hotels S.A. | Large-cap | Real Estate
Covivio Hotels S.A. | Large-cap | Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
7.2B
Total Liabilities
3.6B
Shareholders Equity
3.6B
Debt to Equity
0.99
Cash Flow Metrics
Revenue & Profitability Trend
Covivio Hotels S.A Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 585.5M | 551.0M | 466.5M | 288.5M | 250.7M |
Cost of Goods Sold | 239.2M | 218.5M | 171.3M | 90.9M | 95.4M |
Gross Profit | 346.3M | 332.5M | 295.2M | 197.5M | 155.3M |
Gross Margin % | 59.1% | 60.3% | 63.3% | 68.5% | 61.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | 24.0M | 17.1M | 11.9M | 6.0M | 18.4M |
Total Operating Expenses | 24.0M | 17.1M | 11.9M | 6.0M | 18.4M |
Operating Income | 289.2M | 288.8M | 249.8M | 152.1M | 96.4M |
Operating Margin % | 49.4% | 52.4% | 53.6% | 52.7% | 38.4% |
Non-Operating Items | |||||
Interest Income | 14.2M | 4.6M | 1.8M | 1.3M | 1.8M |
Interest Expense | 113.8M | 100.6M | 57.6M | 49.1M | 53.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 267.2M | -59.9M | 507.6M | 105.6M | -381.4M |
Income Tax | 30.5M | -34.6M | 5.6M | 31.1M | -46.3M |
Effective Tax Rate % | 11.4% | 0.0% | 1.1% | 29.5% | 0.0% |
Net Income | 236.7M | -25.3M | 502.0M | 74.4M | -335.1M |
Net Margin % | 40.4% | -4.6% | 107.6% | 25.8% | -133.7% |
Key Metrics | |||||
EBITDA | 935.6M | 518.5M | 399.7M | 179.1M | -200.8M |
EPS (Basic) | €1.52 | €-0.08 | €3.23 | €0.36 | €-2.61 |
EPS (Diluted) | €1.52 | €-0.08 | €3.23 | €0.36 | €-2.61 |
Basic Shares Outstanding | 148135289 | 148134973 | 148131771 | 141125610 | 129029608 |
Diluted Shares Outstanding | 148135289 | 148134973 | 148131771 | 141125610 | 129029608 |
Income Statement Trend
Covivio Hotels S.A Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 577.0M | 108.8M | 127.4M | 145.2M | 101.8M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 41.6M | 39.5M | 37.8M | 62.2M | 27.4M |
Inventory | 2.8M | 2.4M | 2.3M | 1.8M | 1.7M |
Other Current Assets | - | -100.0K | - | - | - |
Total Current Assets | 801.3M | 432.8M | 319.8M | 425.4M | 252.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | 10.7M | 3.0M | 17.2M | 1.0B | 1.0B |
Goodwill | 650.9M | 235.0M | 240.5M | 234.6M | 270.4M |
Intangible Assets | 900.0K | 200.0K | 308.0K | 223.0K | 195.0K |
Long-term Investments | 112.2M | 120.3M | 227.3M | 19.0M | 34.4M |
Other Non-Current Assets | -100.0K | 100.0K | - | 1.0K | - |
Total Non-Current Assets | 6.4B | 6.3B | 6.7B | 6.4B | 6.6B |
Total Assets | 7.2B | 6.7B | 7.0B | 6.9B | 6.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 72.4M | 48.4M | 43.5M | 34.3M | 30.2M |
Short-term Debt | 542.6M | 261.7M | 299.8M | 41.9M | 234.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 20.1M | 10.2M | 38.6M | 96.8M | 74.7M |
Total Current Liabilities | 756.5M | 425.9M | 459.9M | 224.6M | 403.6M |
Non-Current Liabilities | |||||
Long-term Debt | 2.5B | 2.5B | 2.5B | 2.9B | 2.9B |
Deferred Tax Liabilities | 208.2M | 210.3M | 247.3M | 254.4M | 238.1M |
Other Non-Current Liabilities | 9.2M | 9.2M | 8.6M | 10.5M | 6.6M |
Total Non-Current Liabilities | 2.8B | 2.7B | 2.8B | 3.2B | 3.3B |
Total Liabilities | 3.6B | 3.2B | 3.3B | 3.5B | 3.7B |
Equity | |||||
Common Stock | 592.6M | 592.6M | 592.6M | 592.6M | 530.2M |
Retained Earnings | 224.6M | -11.6M | 478.8M | 50.3M | -337.4M |
Treasury Stock | 100.0K | 100.0K | 161.0K | 140.0K | 209.0K |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.6B | 3.6B | 3.8B | 3.4B | 3.1B |
Key Metrics | |||||
Total Debt | 3.1B | 2.7B | 2.8B | 3.0B | 3.2B |
Working Capital | 44.8M | 6.9M | -140.1M | 200.8M | -151.2M |
Balance Sheet Composition
Covivio Hotels S.A Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 2.4B | -253.0M | 502.0M | 74.4M | -335.1M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | -1.0M | 0 | -79.0K | -6.0K | -334.0K |
Working Capital Changes | 100.0M | 134.0M | 17.9M | -38.7M | 2.5M |
Operating Cash Flow | 3.2B | 520.0M | 564.8M | 107.5M | -284.0M |
Investing Activities | |||||
Capital Expenditures | 2.3B | -138.0M | 97.3M | -4.5M | 152.3M |
Acquisitions | - | -41.0K | -933.0K | -1.1M | -59.8M |
Investment Purchases | -2.5B | -16.0M | - | - | - |
Investment Sales | 977.0M | 15.0M | - | - | - |
Investing Cash Flow | 762.0M | -140.0M | 96.3M | -5.2M | 94.5M |
Financing Activities | |||||
Share Repurchases | - | - | -24.0K | - | - |
Dividends Paid | -1.9B | -1.9B | -96.3M | -34.5M | -2.7M |
Debt Issuance | 7.2B | 6.2B | 44.3M | 656.2M | 460.7M |
Debt Repayment | -4.2B | -6.8B | -216.8M | -884.8M | -542.4M |
Financing Cash Flow | 1.1B | -2.4B | -289.9M | -17.7M | -109.6M |
Free Cash Flow | 2.1B | 2.9B | 185.8M | 84.7M | 28.2M |
Net Change in Cash | 5.0B | -2.1B | 371.2M | 84.6M | -299.0M |
Cash Flow Trend
Covivio Hotels S.A Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
17.03
Forward P/E
13.74
Price to Book
1.06
Price to Sales
9.94
PEG Ratio
13.74
Profitability Ratios
Profit Margin
54.63%
Operating Margin
66.59%
Return on Equity
6.01%
Return on Assets
2.24%
Financial Health
Current Ratio
1.16
Debt to Equity
81.31
Beta
0.88
Per Share Data
EPS (TTM)
€1.38
Book Value per Share
€22.14
Revenue per Share
€2.52
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
covh | 3.7B | 17.03 | 1.06 | 6.01% | 54.63% | 81.31 |
Orinoquia Real | 20.4M | 8.83 | 1.27 | 2.48% | 80.14% | 0.86 |
Compagnie de | 66.5B | 42.70 | - | 0.00% | 0.00% | - |
Segro plc | 13.9B | 7.64 | - | 4.93% | 78.67% | 0.39 |
Klépierre SA | 10.0B | 8.50 | 1.15 | 12.91% | 68.17% | 79.81 |
Covivio S.A | 6.5B | 15.53 | 0.79 | 5.36% | 36.71% | 94.38 |
Financial data is updated regularly. All figures are in the company's reporting currency.