€15.50
4.73%
Compare
MMerlin Properties vs Olimpo Real EstateOMMerlin Properties vs Sonagi S.ASMMerlin Properties vs EDP - Energias deEMMerlin Properties vs EDP Renováveis S.AEMMerlin Properties vs Galp Energia SGPSGMMerlin Properties vs PSI 20 | MarketP

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

Latest Quarterly: Mar 2025

Income Metrics

Revenue 132.5M
Gross Profit 118.5M 89.43%
Operating Income 95.4M 71.99%
Net Income 84.2M 63.53%
EPS (Diluted) €0.15

Balance Sheet Metrics

Total Assets 13.6B
Total Liabilities 6.0B
Shareholders Equity 7.6B
Debt to Equity 0.79

Cash Flow Metrics

Operating Cash Flow -116.0K
Free Cash Flow 28.9M

Revenue & Profitability Trend

Quarter Income Flow i

Annual Income Flow i

Merlin Properties Income Statement From 2020 to 2024

Metric 2024 2023 2022 2021 2020
Revenue i 494.6M 464.8M 439.0M 382.8M 446.1M
Cost of Goods Sold i - 43.8M 49.1M 46.3M 45.5M
Gross Profit i - 421.0M 389.9M 336.5M 400.7M
Gross Margin % i 0.0% 90.6% 88.8% 87.9% 89.8%
Operating Expenses
Research & Development i - - - - -
Selling, General & Administrative i 13.6M 12.0M 12.6M 10.9M 8.3M
Other Operating Expenses i 71.4M 66.6M 58.7M 51.7M 51.9M
Total Operating Expenses i 85.0M 78.6M 71.4M 62.7M 60.2M
Operating Income i 377.5M 354.1M 328.8M 281.8M 346.1M
Operating Margin % i 76.3% 76.2% 74.9% 73.6% 77.6%
Non-Operating Items
Interest Income i 39.3M 10.1M 3.9M 5.4M 3.4M
Interest Expense i 130.2M 109.5M 103.4M 113.0M 136.1M
Other Non-Operating Income - - - - -
Pre-tax Income i 296.0M -75.0M 48.2M 403.2M 55.6M
Income Tax i 12.2M 8.5M 6.8M 7.8M -746.0K
Effective Tax Rate % i 4.1% 0.0% 14.1% 1.9% -1.3%
Net Income i 283.8M -83.5M 263.1M 512.2M 56.4M
Net Margin % i 57.4% -18.0% 59.9% 133.8% 12.6%
Key Metrics
EBITDA i 432.5M 52.0M 103.5M 515.7M 249.6M
EPS (Basic) i €0.56 €-0.18 €0.56 €1.10 €0.12
EPS (Diluted) i €0.56 €-0.18 €0.56 €1.10 €0.12
Basic Shares Outstanding i 509857000 468324000 467891000 466396524 464899911
Diluted Shares Outstanding i 509857000 468324000 467891000 466396524 464899911

Income Statement Trend

Merlin Properties Balance Sheet From 2020 to 2024

Metric 2024 2023 2022 2021 2020
Assets
Current Assets
Cash & Equivalents i 1.6B 455.7M 424.7M 860.2M 245.3M
Short-term Investments i 11.4M 4.8M 2.7M 82.7M 7.6M
Accounts Receivable i 38.7M 41.0M 29.7M 14.8M 8.2M
Inventory i 54.0M 51.0M 44.5M 38.7M 33.4M
Other Current Assets 22.3M 20.2M 12.5M 10.5M 17.7M
Total Current Assets i 1.7B 600.0M 539.2M 1.0B 415.9M
Non-Current Assets
Property, Plant & Equipment i - - - - -
Goodwill i 1.0M 1.6M 1.7M 1.6M 961.0K
Intangible Assets i 1.0M 1.6M 1.7M 1.6M 961.0K
Long-term Investments 1.6M 3.4M 18.9M 167.1M 107.9M
Other Non-Current Assets - - - - -
Total Non-Current Assets i 11.8B 11.5B 11.5B 13.2B 13.1B
Total Assets i 13.5B 12.1B 12.1B 14.3B 13.5B
Liabilities
Current Liabilities
Accounts Payable i 117.0M 86.4M 76.6M 45.8M 49.8M
Short-term Debt i 625.8M 25.9M 777.8M 601.7M 48.3M
Current Portion of Long-term Debt - - - - -
Other Current Liabilities 13.7M 15.6M 16.8M 14.2M 15.4M
Total Current Liabilities i 840.3M 214.7M 950.5M 736.6M 179.3M
Non-Current Liabilities
Long-term Debt i 4.3B 4.5B 3.5B 5.6B 5.6B
Deferred Tax Liabilities i 607.6M 613.2M 613.5M 681.0M 684.5M
Other Non-Current Liabilities 73.8M 71.8M 58.5M 46.1M 46.3M
Total Non-Current Liabilities i 5.1B 5.3B 4.3B 6.5B 6.6B
Total Liabilities i 6.0B 5.5B 5.2B 7.2B 6.8B
Equity
Common Stock i 563.7M 469.8M 469.8M 469.8M 469.8M
Retained Earnings i 283.8M -83.5M 263.1M 512.2M 56.4M
Treasury Stock i 14.4M 15.4M 17.2M 32.3M 54.1M
Other Equity - - - - -
Total Shareholders Equity i 7.5B 6.5B 6.8B 7.0B 6.7B
Key Metrics
Total Debt i 4.9B 4.5B 4.2B 6.2B 5.7B
Working Capital i 860.5M 385.3M -411.3M 301.8M 236.6M

Balance Sheet Composition

Merlin Properties Cash Flow Statement From 2020 to 2024

Metric 2024 2023 2022 2021 2020
Operating Activities
Net Income i 296.0M -75.0M 48.2M 403.2M 55.6M
Depreciation & Amortization i - - - - -
Stock-Based Compensation i - - - - -
Working Capital Changes i 3.6M -40.4M -29.3M 8.9M -45.2M
Operating Cash Flow i 392.1M 2.1M 124.2M 523.1M 155.0M
Investing Activities
Capital Expenditures i -18.8M -1.1M -644.0K -2.3M -2.0M
Acquisitions i -53.5M -5.3M -5.6M -2.0K 0
Investment Purchases i - 0 0 - -1.5M
Investment Sales i - 0 2.0B 84.3M 0
Investing Cash Flow i -72.2M -6.4M 1.4B 81.9M -3.5M
Financing Activities
Share Repurchases i - - -142.0K -5.0K -30.0K
Dividends Paid i -105.2M -207.0M -455.4M -70.0M -68.5M
Debt Issuance i 390.9M 1.0B 81.8M 494.6M 623.0M
Debt Repayment i -13.6M -744.4M -1.4B -710.0K -461.2M
Financing Cash Flow i 1.1B 78.6M -1.7B 335.4M 93.2M
Free Cash Flow i 297.3M 226.0M 220.4M 158.8M 132.1M
Net Change in Cash i 1.4B 74.2M -130.2M 940.4M 244.7M

Cash Flow Trend

Merlin Properties Key Financial Ratios

No financial ratio data available.

Peer Financial Comparison

Company Market Cap P/E Ratio P/B Ratio ROE Profit Margin Debt/Equity
EDP - Energias de 18.7B 15.99 1.63 8.27% 7.37% 143.16
EDP Renováveis S.A 14.2B 64.43 1.38 2.55% 9.52% 76.94
Galp Energia SGPS 14.3B 12.04 3.23 23.66% 5.74% 94.58
Nippun Rana

Nippun Rana

Chasing the market trend!

Hi, I’m Nippun, a tech enthusiast from Haryana, India. I have been coding since 2010 and using my coding skills in the share market since 2020. I have been coding scripts in Pinescript that work on Tradingview app/web. I love learning about new technology and applying it to solve real-world problems. Coding and share-market are my passions, and I enjoy finding and fixing bugs in code. I aim to share my skill set and experience that can positively impact society. Feel free to connect with me, an...

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