
Gecina S.A (GFC) | Financial Analysis & Statements
Gecina S.A. | Large-cap | Real Estate
Gecina S.A. | Large-cap | Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2024Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 854.1M | 835.7M | 765.2M | 755.3M | 807.6M |
Cost of Goods Sold | 225.2M | 234.3M | 181.6M | 183.1M | 197.8M |
Gross Profit | 628.9M | 601.4M | 583.7M | 572.2M | 609.7M |
Gross Margin % | 73.6% | 72.0% | 76.3% | 75.8% | 75.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | 20.4M | 23.5M | 24.5M | 36.0M |
Other Operating Expenses | 10.2M | 11.0M | 11.6M | 14.8M | 19.1M |
Total Operating Expenses | 10.2M | 31.4M | 35.2M | 39.4M | 55.1M |
Operating Income | 550.2M | 521.6M | 482.4M | 465.9M | 489.8M |
Operating Margin % | 64.4% | 62.4% | 63.0% | 61.7% | 60.6% |
Non-Operating Items | |||||
Interest Income | - | - | 12.1M | 6.7M | 3.5M |
Interest Expense | 90.4M | 88.2M | 83.1M | 88.9M | 94.7M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 312.6M | -1.8B | 170.8M | 852.5M | 145.0M |
Income Tax | 2.1M | 2.0M | 3.4M | 1.8M | -9.6M |
Effective Tax Rate % | 0.7% | 0.0% | 2.0% | 0.2% | -6.6% |
Net Income | 310.5M | -1.8B | 167.4M | 850.6M | 154.6M |
Net Margin % | 36.4% | -214.6% | 21.9% | 112.6% | 19.1% |
Key Metrics | |||||
EBITDA | 434.9M | -1.7B | 196.4M | 918.0M | 428.0M |
EPS (Basic) | €4.22 | €-24.20 | €2.30 | €11.53 | €2.11 |
EPS (Diluted) | €4.22 | €-24.20 | €2.30 | €11.50 | €2.10 |
Basic Shares Outstanding | 73950315 | 73848175 | 73763378 | 73681782 | 73559730 |
Diluted Shares Outstanding | 73950315 | 73848175 | 73763378 | 73681782 | 73559730 |
Income Statement Trend
Gecina S.A Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 179.0M | 143.7M | 50.6M | 15.1M | 174.1M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 55.7M | 62.3M | 59.2M | 63.3M | 76.1M |
Inventory | 990.4M | 184.7M | 207.5M | 209.8M | 372.0M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 1.3B | 473.9M | 410.6M | 399.2M | 745.1M |
Non-Current Assets | |||||
Property, Plant & Equipment | 150.1M | 147.1M | 141.1M | 139.7M | 32.2M |
Goodwill | 343.2M | 344.3M | 380.0M | 379.9M | 391.2M |
Intangible Assets | 11.7M | 12.8M | 13.5M | 10.6M | 9.0M |
Long-term Investments | 147.7M | 181.9M | 279.8M | 51.5M | 25.4M |
Other Non-Current Assets | -51.0K | 3.0K | 1.0K | 1.0K | 1.0K |
Total Non-Current Assets | 16.6B | 17.2B | 20.3B | 20.0B | 19.5B |
Total Assets | 17.9B | 17.6B | 20.7B | 20.4B | 20.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 160.6M | 185.6M | 178.2M | 188.4M | 159.2M |
Short-term Debt | 1.4B | 599.6M | 1.9B | 1.7B | 1.6B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 189.7M | 142.4M | 146.0M | 140.0M | 135.3M |
Total Current Liabilities | 1.8B | 998.3M | 2.3B | 2.1B | 2.0B |
Non-Current Liabilities | |||||
Long-term Debt | 5.4B | 5.8B | 5.3B | 5.2B | 5.7B |
Deferred Tax Liabilities | - | - | - | 0 | 64.0K |
Other Non-Current Liabilities | 2.0K | -2.0K | 1.0K | -1.0K | 1.0K |
Total Non-Current Liabilities | 5.6B | 6.1B | 5.6B | 5.3B | 5.8B |
Total Liabilities | 7.4B | 7.0B | 7.9B | 7.5B | 7.7B |
Equity | |||||
Common Stock | 575.5M | 575.0M | 574.7M | 574.3M | 574.0M |
Retained Earnings | 309.8M | -1.8B | 169.6M | 849.3M | 155.1M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 10.5B | 10.6B | 12.8B | 13.0B | 12.5B |
Key Metrics | |||||
Total Debt | 6.8B | 6.4B | 7.3B | 7.0B | 7.3B |
Working Capital | -510.8M | -524.4M | -1.9B | -1.7B | -1.2B |
Balance Sheet Composition
Gecina S.A Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 310.5M | -1.8B | 167.4M | 850.6M | 154.6M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 5.1M | 4.6M | 4.9M | 4.1M | 4.2M |
Working Capital Changes | 62.9M | 8.0M | -15.7M | 23.7M | -2.4M |
Operating Cash Flow | 439.2M | -1.7B | 251.9M | 984.4M | 233.2M |
Investing Activities | |||||
Capital Expenditures | -395.7M | 863.4M | -239.5M | 145.7M | 189.4M |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | -245.0K | -58.3M | -24.1M | -1.4M |
Investment Sales | 11.7M | - | - | - | - |
Investing Cash Flow | -405.7M | 882.9M | -268.1M | 192.6M | 177.8M |
Financing Activities | |||||
Share Repurchases | -3.4M | -36.0K | -13.0K | - | 0 |
Dividends Paid | -392.3M | -391.3M | -390.9M | -390.3M | -389.4M |
Debt Issuance | 2.7B | 5.1B | 6.3B | 3.5B | 3.8B |
Debt Repayment | -2.4B | -5.9B | -6.0B | -3.8B | -3.9B |
Financing Cash Flow | -86.1M | -1.2B | -88.2M | -712.6M | -453.8M |
Free Cash Flow | 145.2M | 144.4M | 115.0M | 121.0M | 226.9M |
Net Change in Cash | -52.6M | -2.1B | -104.4M | 464.4M | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
gfc | 6.4B | 12.43 | 0.61 | 4.92% | 58.85% | 66.69 |
Foncière Lyonnaise | 3.2B | 13.79 | 0.87 | 5.93% | 77.08% | 63.21 |
Société de la Tour | 631.2M | 57.92 | 0.67 | -8.59% | -62.90% | 69.90 |
Vitura S.A | 95.5M | -0.39 | 0.37 | -16.98% | 56.87% | 249.35 |
Maison Antoine Baud | 54.2M | 10.80 | - | 9.31% | 84.06% | 2.84 |
Acanthe | 45.5M | 13.87 | 0.40 | -3.43% | -101.17% | 0.06 |
Financial data is updated regularly. All figures are in the company's reporting currency.