Gecina S.A. | Large-cap | Real Estate

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

Latest Quarterly: Mar 2024

Income Metrics

Balance Sheet Metrics

Total Assets 18.1B
Total Liabilities 7.7B
Shareholders Equity 10.4B
Debt to Equity 0.74

Cash Flow Metrics

Revenue & Profitability Trend

Gecina S.A Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i854.1M835.7M765.2M755.3M807.6M
Cost of Goods Sold i225.2M234.3M181.6M183.1M197.8M
Gross Profit i628.9M601.4M583.7M572.2M609.7M
Gross Margin % i73.6%72.0%76.3%75.8%75.5%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-20.4M23.5M24.5M36.0M
Other Operating Expenses i10.2M11.0M11.6M14.8M19.1M
Total Operating Expenses i10.2M31.4M35.2M39.4M55.1M
Operating Income i550.2M521.6M482.4M465.9M489.8M
Operating Margin % i64.4%62.4%63.0%61.7%60.6%
Non-Operating Items
Interest Income i--12.1M6.7M3.5M
Interest Expense i90.4M88.2M83.1M88.9M94.7M
Other Non-Operating Income-----
Pre-tax Income i312.6M-1.8B170.8M852.5M145.0M
Income Tax i2.1M2.0M3.4M1.8M-9.6M
Effective Tax Rate % i0.7%0.0%2.0%0.2%-6.6%
Net Income i310.5M-1.8B167.4M850.6M154.6M
Net Margin % i36.4%-214.6%21.9%112.6%19.1%
Key Metrics
EBITDA i434.9M-1.7B196.4M918.0M428.0M
EPS (Basic) i€4.22€-24.20€2.30€11.53€2.11
EPS (Diluted) i€4.22€-24.20€2.30€11.50€2.10
Basic Shares Outstanding i7395031573848175737633787368178273559730
Diluted Shares Outstanding i7395031573848175737633787368178273559730

Income Statement Trend

Gecina S.A Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i179.0M143.7M50.6M15.1M174.1M
Short-term Investments i-----
Accounts Receivable i55.7M62.3M59.2M63.3M76.1M
Inventory i990.4M184.7M207.5M209.8M372.0M
Other Current Assets-----
Total Current Assets i1.3B473.9M410.6M399.2M745.1M
Non-Current Assets
Property, Plant & Equipment i150.1M147.1M141.1M139.7M32.2M
Goodwill i343.2M344.3M380.0M379.9M391.2M
Intangible Assets i11.7M12.8M13.5M10.6M9.0M
Long-term Investments147.7M181.9M279.8M51.5M25.4M
Other Non-Current Assets-51.0K3.0K1.0K1.0K1.0K
Total Non-Current Assets i16.6B17.2B20.3B20.0B19.5B
Total Assets i17.9B17.6B20.7B20.4B20.2B
Liabilities
Current Liabilities
Accounts Payable i160.6M185.6M178.2M188.4M159.2M
Short-term Debt i1.4B599.6M1.9B1.7B1.6B
Current Portion of Long-term Debt-----
Other Current Liabilities189.7M142.4M146.0M140.0M135.3M
Total Current Liabilities i1.8B998.3M2.3B2.1B2.0B
Non-Current Liabilities
Long-term Debt i5.4B5.8B5.3B5.2B5.7B
Deferred Tax Liabilities i---064.0K
Other Non-Current Liabilities2.0K-2.0K1.0K-1.0K1.0K
Total Non-Current Liabilities i5.6B6.1B5.6B5.3B5.8B
Total Liabilities i7.4B7.0B7.9B7.5B7.7B
Equity
Common Stock i575.5M575.0M574.7M574.3M574.0M
Retained Earnings i309.8M-1.8B169.6M849.3M155.1M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i10.5B10.6B12.8B13.0B12.5B
Key Metrics
Total Debt i6.8B6.4B7.3B7.0B7.3B
Working Capital i-510.8M-524.4M-1.9B-1.7B-1.2B

Balance Sheet Composition

Gecina S.A Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i310.5M-1.8B167.4M850.6M154.6M
Depreciation & Amortization i-----
Stock-Based Compensation i5.1M4.6M4.9M4.1M4.2M
Working Capital Changes i62.9M8.0M-15.7M23.7M-2.4M
Operating Cash Flow i439.2M-1.7B251.9M984.4M233.2M
Investing Activities
Capital Expenditures i-395.7M863.4M-239.5M145.7M189.4M
Acquisitions i-----
Investment Purchases i--245.0K-58.3M-24.1M-1.4M
Investment Sales i11.7M----
Investing Cash Flow i-405.7M882.9M-268.1M192.6M177.8M
Financing Activities
Share Repurchases i-3.4M-36.0K-13.0K-0
Dividends Paid i-392.3M-391.3M-390.9M-390.3M-389.4M
Debt Issuance i2.7B5.1B6.3B3.5B3.8B
Debt Repayment i-2.4B-5.9B-6.0B-3.8B-3.9B
Financing Cash Flow i-86.1M-1.2B-88.2M-712.6M-453.8M
Free Cash Flow i145.2M144.4M115.0M121.0M226.9M
Net Change in Cash i-52.6M-2.1B-104.4M464.4M-42.8M

Cash Flow Trend

Gecina S.A Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 12.43
Forward P/E 12.56
Price to Book 0.61
Price to Sales 7.34
PEG Ratio 12.56

Profitability Ratios

Profit Margin 58.85%
Operating Margin 75.65%
Return on Equity 4.92%
Return on Assets 2.24%

Financial Health

Current Ratio 0.54
Debt to Equity 66.69
Beta 1.15

Per Share Data

EPS (TTM) €6.86
Book Value per Share €140.48
Revenue per Share €11.70

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
gfc6.4B12.430.614.92%58.85%66.69
Foncière Lyonnaise 3.2B13.790.875.93%77.08%63.21
Société de la Tour 631.2M57.920.67-8.59%-62.90%69.90
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.