Société de la Tour Eiffel S.A. | Mid-cap | Real Estate

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

Income Metrics

Balance Sheet Metrics

Total Assets 1.7B
Total Liabilities 770.7M
Shareholders Equity 936.8M
Debt to Equity 0.82

Cash Flow Metrics

Revenue & Profitability Trend

Société de la Tour Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i79.0M83.1M84.5M84.7M92.9M
Cost of Goods Sold i14.3M12.2M15.0M15.8M11.6M
Gross Profit i64.8M70.9M69.5M68.9M81.2M
Gross Margin % i82.0%85.3%82.2%81.4%87.5%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i2.0M1.9M1.7M1.8M2.3M
Other Operating Expenses i33.7M32.9M20.3M20.9M9.3M
Total Operating Expenses i35.7M34.8M22.0M22.7M11.6M
Operating Income i-29.5M-18.3M-14.9M-11.8M16.1M
Operating Margin % i-37.4%-22.0%-17.6%-14.0%17.4%
Non-Operating Items
Interest Income i1.8M2.0K---
Interest Expense i35.2M31.6M13.9M15.5M17.5M
Other Non-Operating Income-----
Pre-tax Income i-59.2M-47.2M4.2M5.3M11.3M
Income Tax i-6.0K16.0K150.0K565.0K311.0K
Effective Tax Rate % i0.0%0.0%3.6%10.7%2.7%
Net Income i-59.2M-47.2M4.0M2.8M10.7M
Net Margin % i-74.9%-56.8%4.8%3.3%11.5%
Key Metrics
EBITDA i39.0M37.9M91.6M94.8M78.0M
EPS (Basic) i€-3.57€-2.85€0.24€0.17€0.65
EPS (Diluted) i€-3.57€-2.85€0.24€0.17€0.64
Basic Shares Outstanding i1657957416579950165785121658121616543995
Diluted Shares Outstanding i1657957416579950165785121658121616543995

Income Statement Trend

Société de la Tour Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i79.0M59.5M49.9M178.6M187.2M
Short-term Investments i-----
Accounts Receivable i47.6M54.5M43.9M40.4M49.7M
Inventory i-----
Other Current Assets-----
Total Current Assets i145.0M137.8M121.2M256.7M286.8M
Non-Current Assets
Property, Plant & Equipment i13.4M14.9M15.6M15.1M16.6M
Goodwill i295.0K289.0K544.0K522.0K162.0K
Intangible Assets i-----
Long-term Investments013.7M39.9M6.0M461.0K
Other Non-Current Assets-----
Total Non-Current Assets i1.4B1.4B1.4B1.5B1.5B
Total Assets i1.5B1.6B1.6B1.7B1.8B
Liabilities
Current Liabilities
Accounts Payable i4.3M10.2M16.6M11.9M12.9M
Short-term Debt i320.1M93.1M12.0M9.8M14.4M
Current Portion of Long-term Debt-----
Other Current Liabilities9.4M15.7M16.7M3.2M2.1M
Total Current Liabilities i417.5M180.7M89.9M88.3M99.5M
Non-Current Liabilities
Long-term Debt i491.5M724.3M733.6M857.4M915.1M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities15.8M16.3M16.9M15.3M15.2M
Total Non-Current Liabilities i510.5M742.5M752.6M875.2M935.1M
Total Liabilities i928.0M923.2M842.4M963.5M1.0B
Equity
Common Stock i83.1M83.1M83.1M82.9M82.9M
Retained Earnings i-59.2M-47.2M4.0M2.8M10.7M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i577.1M650.2M722.5M753.6M794.3M
Key Metrics
Total Debt i811.6M817.4M745.7M867.2M929.5M
Working Capital i-272.5M-42.9M31.4M168.4M187.3M

Balance Sheet Composition

Société de la Tour Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-59.2M-47.2M4.0M2.8M10.7M
Depreciation & Amortization i-----
Stock-Based Compensation i305.0K589.0K767.0K587.0K783.0K
Working Capital Changes i2.8M-7.8M9.0M461.0K0
Operating Cash Flow i-26.3M-18.7M-6.2M13.4M30.1M
Investing Activities
Capital Expenditures i--32.5M85.4M67.5M
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i1.0K-32.5M85.4M67.5M
Financing Activities
Share Repurchases i----304.0K-
Dividends Paid i--12.4M-24.9M-33.2M-33.1M
Debt Issuance i80.0M80.5M--38.6M
Debt Repayment i-85.0M-10.7M-130.7M-59.6M-87.6M
Financing Cash Flow i-5.0M57.6M-155.5M-93.1M97.9M
Free Cash Flow i-33.4M-81.7M17.6M25.2M-8.0M
Net Change in Cash i-31.3M38.9M-129.2M5.7M195.5M

Cash Flow Trend

Société de la Tour Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 57.92
Forward P/E 4.70
Price to Book 0.67
Price to Sales 6.01
PEG Ratio 4.70

Profitability Ratios

Profit Margin -62.90%
Operating Margin -1.40%
Return on Equity -8.59%
Return on Assets 0.13%

Financial Health

Current Ratio 1.29
Debt to Equity 69.90
Beta 0.55

Per Share Data

EPS (TTM) €-1.59
Book Value per Share €7.05
Revenue per Share €1.52

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
eiff631.2M57.920.67-8.59%-62.90%69.90
Gecina S.A 6.4B12.430.614.92%58.85%66.69
Foncière Lyonnaise 3.2B13.790.875.93%77.08%63.21
Vitura S.A 95.5M-0.390.37-16.98%56.87%249.35
Maison Antoine Baud 54.2M10.80-9.31%84.06%2.84
Acanthe 45.5M13.870.40-3.43%-101.17%0.06

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