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

Metric20242023202220212020
Revenue i585.5M551.0M466.5M288.5M250.7M
Cost of Goods Sold i239.2M218.5M171.3M90.9M95.4M
Gross Profit i346.3M332.5M295.2M197.5M155.3M
Gross Margin % i59.1%60.3%63.3%68.5%61.9%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-----
Other Operating Expenses i24.0M17.1M11.9M6.0M18.4M
Total Operating Expenses i24.0M17.1M11.9M6.0M18.4M
Operating Income i289.2M288.8M249.8M152.1M96.4M
Operating Margin % i49.4%52.4%53.6%52.7%38.4%
Non-Operating Items
Interest Income i14.2M4.6M1.8M1.3M1.8M
Interest Expense i113.8M100.6M57.6M49.1M53.0M
Other Non-Operating Income-----
Pre-tax Income i267.2M-59.9M507.6M105.6M-381.4M
Income Tax i30.5M-34.6M5.6M31.1M-46.3M
Effective Tax Rate % i11.4%0.0%1.1%29.5%0.0%
Net Income i236.7M-25.3M502.0M74.4M-335.1M
Net Margin % i40.4%-4.6%107.6%25.8%-133.7%
Key Metrics
EBITDA i935.6M518.5M399.7M179.1M-200.8M
EPS (Basic) i€1.52€-0.08€3.23€0.36€-2.61
EPS (Diluted) i€1.52€-0.08€3.23€0.36€-2.61
Basic Shares Outstanding i148135289148134973148131771141125610129029608
Diluted Shares Outstanding i148135289148134973148131771141125610129029608

Income Statement Trend

Covivio Hotels S.A Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i577.0M108.8M127.4M145.2M101.8M
Short-term Investments i-----
Accounts Receivable i41.6M39.5M37.8M62.2M27.4M
Inventory i2.8M2.4M2.3M1.8M1.7M
Other Current Assets--100.0K---
Total Current Assets i801.3M432.8M319.8M425.4M252.4M
Non-Current Assets
Property, Plant & Equipment i10.7M3.0M17.2M1.0B1.0B
Goodwill i650.9M235.0M240.5M234.6M270.4M
Intangible Assets i900.0K200.0K308.0K223.0K195.0K
Long-term Investments112.2M120.3M227.3M19.0M34.4M
Other Non-Current Assets-100.0K100.0K-1.0K-
Total Non-Current Assets i6.4B6.3B6.7B6.4B6.6B
Total Assets i7.2B6.7B7.0B6.9B6.8B
Liabilities
Current Liabilities
Accounts Payable i72.4M48.4M43.5M34.3M30.2M
Short-term Debt i542.6M261.7M299.8M41.9M234.2M
Current Portion of Long-term Debt-----
Other Current Liabilities20.1M10.2M38.6M96.8M74.7M
Total Current Liabilities i756.5M425.9M459.9M224.6M403.6M
Non-Current Liabilities
Long-term Debt i2.5B2.5B2.5B2.9B2.9B
Deferred Tax Liabilities i208.2M210.3M247.3M254.4M238.1M
Other Non-Current Liabilities9.2M9.2M8.6M10.5M6.6M
Total Non-Current Liabilities i2.8B2.7B2.8B3.2B3.3B
Total Liabilities i3.6B3.2B3.3B3.5B3.7B
Equity
Common Stock i592.6M592.6M592.6M592.6M530.2M
Retained Earnings i224.6M-11.6M478.8M50.3M-337.4M
Treasury Stock i100.0K100.0K161.0K140.0K209.0K
Other Equity-----
Total Shareholders Equity i3.6B3.6B3.8B3.4B3.1B
Key Metrics
Total Debt i3.1B2.7B2.8B3.0B3.2B
Working Capital i44.8M6.9M-140.1M200.8M-151.2M

Balance Sheet Composition

Covivio Hotels S.A Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i2.4B-253.0M502.0M74.4M-335.1M
Depreciation & Amortization i-----
Stock-Based Compensation i-1.0M0-79.0K-6.0K-334.0K
Working Capital Changes i100.0M134.0M17.9M-38.7M2.5M
Operating Cash Flow i3.2B520.0M564.8M107.5M-284.0M
Investing Activities
Capital Expenditures i2.3B-138.0M97.3M-4.5M152.3M
Acquisitions i--41.0K-933.0K-1.1M-59.8M
Investment Purchases i-2.5B-16.0M---
Investment Sales i977.0M15.0M---
Investing Cash Flow i762.0M-140.0M96.3M-5.2M94.5M
Financing Activities
Share Repurchases i---24.0K--
Dividends Paid i-1.9B-1.9B-96.3M-34.5M-2.7M
Debt Issuance i7.2B6.2B44.3M656.2M460.7M
Debt Repayment i-4.2B-6.8B-216.8M-884.8M-542.4M
Financing Cash Flow i1.1B-2.4B-289.9M-17.7M-109.6M
Free Cash Flow i2.1B2.9B185.8M84.7M28.2M
Net Change in Cash i5.0B-2.1B371.2M84.6M-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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
covh3.7B17.031.066.01%54.63%81.31
Orinoquia Real 20.4M8.831.272.48%80.14%0.86
Compagnie de 66.5B42.70-0.00%0.00%-
Segro plc 13.9B7.64-4.93%78.67%0.39
Klépierre SA 10.0B8.501.1512.91%68.17%79.81
Covivio S.A 6.5B15.530.795.36%36.71%94.38

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