By Helgi Library - April 2, 2020
CA Immo's total assets reached EUR 3,984 mil at the end of 2015, up 8.53% compared to the previous year. Current a...
By Helgi Library - April 2, 2020
CA Immo's total assets reached EUR 3,984 mil at the end of 2015, up 8.53% compared to the previous year. Current a...
| Profit Statement | 2013 | 2014 | 2015 | |
| Sales | EUR mil | 303 | 219 | 233 |
| Gross Profit | EUR mil | 240 | 166 | 173 |
| EBITDA | EUR mil | 216 | 153 | 149 |
| EBIT | EUR mil | 244 | 143 | 403 |
| Financing Cost | EUR mil | 140 | 58.3 | 86.7 |
| Pre-Tax Profit | EUR mil | 104 | 84.6 | 316 |
| Net Profit | EUR mil | 75.7 | 70.8 | 221 |
| Dividends | EUR mil | 35.1 | 44.5 | ... |
| Balance Sheet | 2013 | 2014 | 2015 | |
| Total Assets | EUR mil | 4,041 | 3,671 | 3,984 |
| Non-Current Assets | EUR mil | 3,158 | 3,210 | 3,457 |
| Current Assets | EUR mil | 884 | 461 | 527 |
| Working Capital | EUR mil | 136 | 188 | 244 |
| Shareholders' Equity | EUR mil | 1,794 | 1,952 | 2,120 |
| Liabilities | EUR mil | 2,246 | 1,719 | 1,864 |
| Total Debt | EUR mil | 1,711 | 1,229 | 1,404 |
| Net Debt | EUR mil | 1,098 | 1,066 | 1,197 |
| Ratios | 2013 | 2014 | 2015 | |
| ROE | % | 4.20 | 3.78 | 10.8 |
| ROCE | % | 1.76 | 2.12 | 6.22 |
| Gross Margin | % | 79.0 | 75.8 | 74.4 |
| EBITDA Margin | % | 71.2 | 69.9 | 63.8 |
| EBIT Margin | % | 80.3 | 65.3 | 173 |
| Net Margin | % | 25.0 | 32.3 | 94.8 |
| Net Debt/EBITDA | 5.08 | 6.96 | 8.06 | |
| Net Debt/Equity | 0.612 | 0.546 | 0.564 | |
| Cost of Financing | % | 5.50 | 3.97 | 6.59 |
| Valuation | 2013 | 2014 | 2015 | |
| Market Capitalisation | USD mil | 1,751 | 1,854 | 1,972 |
| Enterprise Value (EV) | USD mil | 3,264 | 3,143 | 3,421 |
| Number Of Shares | mil | 98.6 | 98.8 | 96.8 |
| Share Price | EUR | 12.9 | 15.5 | 16.8 |
| EV/EBITDA | 11.4 | 15.9 | 17.9 | |
| EV/Sales | 8.10 | 11.1 | 11.4 | |
| Price/Earnings (P/E) | 16.8 | 21.6 | 7.38 | |
| Price/Book Value (P/BV) | 0.708 | 0.785 | 0.768 | |
| Dividend Yield | % | 2.77 | 2.90 | ... |
Get all company financials in excel:
| summary | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||||||||||
| Sales | EUR mil | 315 | 345 | 385 | 399 | 303 | ||||||||||||
| Gross Profit | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 240 | ||
| EBIT | EUR mil | 315 | 345 | 385 | 399 | 244 | ||||||||||||
| Net Profit | EUR mil | 107 | 240 | 206 | 189 | 75.7 | ||||||||||||
| ROE | % | 5.99 | 14.2 | 11.9 | 10.4 | 4.20 | ||||||||||||
| EBIT Margin | % | 100 | 100 | 100 | 100 | 80.3 | ||||||||||||
| Net Margin | % | 34.1 | 69.7 | 53.6 | 47.3 | 25.0 | ||||||||||||
| Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 355 | |||
| balance sheet | ||||||||||||||||||
| Total Assets | EUR mil | 4,311 | 4,379 | 5,917 | 5,888 | 4,041 | ||||||||||||
| Non-Current Assets | EUR mil | ... | 3,551 | 3,599 | 5,272 | 5,308 | 3,158 | |||||||||||
| Current Assets | EUR mil | ... | 497 | 355 | 354 | 258 | 884 | |||||||||||
| Shareholders' Equity | EUR mil | ... | 1,729 | 1,660 | 1,809 | 1,816 | 1,794 | |||||||||||
| Liabilities | EUR mil | ... | 2,581 | 2,720 | 4,107 | 4,073 | 2,246 | |||||||||||
| Non-Current Liabilities | EUR mil | ... | 2,200 | 2,241 | 3,061 | 2,946 | 1,454 | |||||||||||
| Current Liabilities | EUR mil | ... | 382 | 478 | 1,046 | 1,126 | 792 | |||||||||||
| Net Debt/EBITDA | ... | 4.67 | 5.08 | 6.55 | 7.71 | 5.08 | ||||||||||||
| Net Debt/Equity | ... | 0.855 | 1.07 | 1.61 | 1.72 | 0.612 | ||||||||||||
| Cost of Financing | % | ... | ... | ... | 5.56 | 5.73 | 5.98 | 5.08 | 5.50 | |||||||||
| cash flow | ||||||||||||||||||
| Total Cash From Operations | EUR mil | ... | 101 | 311 | 336 | 211 | 141 | |||||||||||
| Total Cash From Investing | EUR mil | ... | 66.6 | -351 | -68.3 | -66.5 | 479 | |||||||||||
| Total Cash From Financing | EUR mil | ... | 73.0 | 143 | 11.2 | -78.7 | -199 | |||||||||||
| Net Change In Cash | EUR mil | ... | 240 | 103 | 279 | 66.0 | 421 | |||||||||||
| valuation | ||||||||||||||||||
| Market Capitalisation | USD mil | 897 | 1,269 | 868 | 1,171 | 1,751 | ||||||||||||
| Number Of Shares | mil | 86.1 | 87.3 | 87.9 | 87.9 | 98.6 | ||||||||||||
| Share Price | EUR | 7.26 | 10.9 | 7.62 | 10.1 | 12.9 | ||||||||||||
| Earnings Per Share (EPS) | EUR | 1.25 | 2.75 | 2.35 | 2.15 | 0.768 | ||||||||||||
| Book Value Per Share | EUR | ... | 20.1 | 19.0 | 20.6 | 20.7 | 18.2 | |||||||||||
| Dividend Per Share | EUR | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.380 | 0.356 | ... | |
| Price/Earnings (P/E) | 5.83 | 3.98 | 3.25 | 4.70 | 16.8 | |||||||||||||
| Price/Book Value (P/BV) | ... | 0.362 | 0.576 | 0.370 | 0.489 | 0.708 | ||||||||||||
| Dividend Yield | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 3.76 | 2.77 | ... | |
| Earnings Per Share Growth | % | ... | 56.0 | 121 | -14.8 | -8.44 | -64.2 | |||||||||||
| Book Value Per Share Growth | % | ... | ... | ... | -6.12 | -5.31 | 8.36 | 0.347 | -11.9 |
| income statement | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||||||||||
| Sales | EUR mil | 315 | 345 | 385 | 399 | 303 | ||||||||||||
| Cost of Goods & Services | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 63.8 | ||
| Gross Profit | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 240 | ||
| Staff Cost | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 29.0 | ||
| Other Cost | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -5.25 | ||
| EBITDA | EUR mil | 317 | 349 | 444 | 405 | 216 | ||||||||||||
| Depreciation | EUR mil | 1.84 | 3.72 | 59.7 | 6.53 | 5.48 | ||||||||||||
| EBIT | EUR mil | 315 | 345 | 385 | 399 | 244 | ||||||||||||
| Financing Cost | EUR mil | 108 | 117 | 161 | 169 | 140 | ||||||||||||
| Extraordinary Cost | EUR mil | 157 | -43.0 | -27.0 | 22.9 | 0 | ||||||||||||
| Pre-Tax Profit | EUR mil | 49.7 | 271 | 251 | 207 | 104 | ||||||||||||
| Tax | EUR mil | 0.198 | 31.9 | 39.4 | 24.0 | 27.9 | ||||||||||||
| Minorities | EUR mil | -57.9 | -1.84 | 5.04 | -5.88 | 0.092 | ||||||||||||
| Net Profit | EUR mil | 107 | 240 | 206 | 189 | 75.7 | ||||||||||||
| Dividends | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 33.4 | 35.1 | ... | |
| growth rates | ||||||||||||||||||
| Total Revenue Growth | % | ... | 0.409 | 9.61 | 11.5 | 3.64 | -23.8 | |||||||||||
| Operating Cost Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| EBITDA Growth | % | ... | -25.6 | 10.2 | 27.4 | -8.81 | -46.7 | |||||||||||
| EBIT Growth | % | ... | 0.409 | 9.61 | 11.5 | 3.64 | -38.9 | |||||||||||
| Pre-Tax Profit Growth | % | ... | 355 | 444 | -7.41 | -17.5 | -49.8 | |||||||||||
| Net Profit Growth | % | ... | 54.9 | 124 | -14.3 | -8.44 | -59.9 | |||||||||||
| ratios | ||||||||||||||||||
| ROE | % | 5.99 | 14.2 | 11.9 | 10.4 | 4.20 | ||||||||||||
| ROCE | % | ... | ... | ... | 2.93 | 6.77 | 4.66 | 3.57 | 1.76 | |||||||||
| Gross Margin | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 79.0 | ||
| EBITDA Margin | % | 101 | 101 | 116 | 102 | 71.2 | ||||||||||||
| EBIT Margin | % | 100 | 100 | 100 | 100 | 80.3 | ||||||||||||
| Net Margin | % | 34.1 | 69.7 | 53.6 | 47.3 | 25.0 | ||||||||||||
| Payout Ratio | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 17.7 | 46.4 | ... | |
| Cost of Financing | % | ... | ... | ... | 5.56 | 5.73 | 5.98 | 5.08 | 5.50 | |||||||||
| Net Debt/EBITDA | ... | 4.67 | 5.08 | 6.55 | 7.71 | 5.08 |
| balance sheet | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | ||||||||||||||||||
| Non-Current Assets | EUR mil | ... | 3,551 | 3,599 | 5,272 | 5,308 | 3,158 | |||||||||||
| Property, Plant & Equipment | EUR mil | ... | 3,512 | 3,567 | 5,233 | 5,271 | 2,574 | |||||||||||
| Intangible Assets | EUR mil | ... | 39.5 | 31.5 | 39.1 | 37.1 | 20.1 | |||||||||||
| Current Assets | EUR mil | ... | 497 | 355 | 354 | 258 | 884 | |||||||||||
| Inventories | EUR mil | ... | 0 | 0 | 0 | 0 | 0 | |||||||||||
| Receivables | EUR mil | ... | 0 | 0 | 0 | 0 | 136 | |||||||||||
| Cash & Cash Equivalents | EUR mil | ... | 497 | 355 | 354 | 258 | 613 | |||||||||||
| Total Assets | EUR mil | 4,311 | 4,379 | 5,917 | 5,888 | 4,041 | ||||||||||||
| Shareholders' Equity | EUR mil | ... | 1,729 | 1,660 | 1,809 | 1,816 | 1,794 | |||||||||||
| Of Which Minority Interest | EUR mil | ... | 170 | 18.2 | 125 | 123 | 0 | |||||||||||
| Liabilities | EUR mil | ... | 2,581 | 2,720 | 4,107 | 4,073 | 2,246 | |||||||||||
| Non-Current Liabilities | EUR mil | ... | 2,200 | 2,241 | 3,061 | 2,946 | 1,454 | |||||||||||
| Long-Term Debt | EUR mil | ... | 1,852 | 1,888 | 2,487 | 2,455 | 1,102 | |||||||||||
| Deferred Tax Liabilities | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 140 | ||
| Current Liabilities | EUR mil | ... | 382 | 478 | 1,046 | 1,126 | 792 | |||||||||||
| Short-Term Debt | EUR mil | ... | 124 | 237 | 777 | 925 | 609 | |||||||||||
| Trade Payables | EUR mil | ... | 24.9 | 25.0 | 0 | 0 | 0 | |||||||||||
| Provisions | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 61.1 | ||
| Equity And Liabilities | EUR mil | 4,311 | 4,379 | 5,917 | 5,888 | 4,041 | ||||||||||||
| growth rates | ||||||||||||||||||
| Total Asset Growth | % | ... | -1.92 | 1.60 | 35.1 | -0.476 | -31.4 | |||||||||||
| Shareholders' Equity Growth | % | ... | ... | ... | -6.77 | -4.00 | 9.01 | 0.347 | -1.18 | |||||||||
| Net Debt Growth | % | ... | ... | ... | -7.68 | 19.7 | 64.4 | 7.27 | -64.8 | |||||||||
| Total Debt Growth | % | ... | ... | ... | 2.74 | 7.53 | 53.6 | 3.54 | -49.4 | |||||||||
| ratios | ||||||||||||||||||
| Total Debt | EUR mil | ... | 1,976 | 2,125 | 3,264 | 3,380 | 1,711 | |||||||||||
| Net Debt | EUR mil | ... | 1,479 | 1,770 | 2,910 | 3,122 | 1,098 | |||||||||||
| Working Capital | EUR mil | ... | -24.9 | -25.0 | 0 | 0 | 136 | |||||||||||
| Capital Employed | EUR mil | ... | 3,526 | 3,574 | 5,272 | 5,308 | 3,294 | |||||||||||
| Net Debt/Equity | ... | 0.855 | 1.07 | 1.61 | 1.72 | 0.612 | ||||||||||||
| Cost of Financing | % | ... | ... | ... | 5.56 | 5.73 | 5.98 | 5.08 | 5.50 |
| cash flow | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | ||||||||||||||||||
| Net Profit | EUR mil | 107 | 240 | 206 | 189 | 75.7 | ||||||||||||
| Depreciation | EUR mil | 1.84 | 3.72 | 59.7 | 6.53 | 5.48 | ||||||||||||
| Non-Cash Items | EUR mil | ... | ... | ... | 27.6 | 66.6 | 95.7 | 16.0 | 195 | |||||||||
| Change in Working Capital | EUR mil | ... | ... | ... | -36.2 | 0.124 | -25.0 | 0 | -136 | |||||||||
| Total Cash From Operations | EUR mil | ... | 101 | 311 | 336 | 211 | 141 | |||||||||||
| Capital Expenditures | EUR mil | ... | -261 | -436 | -244 | -242 | -197 | |||||||||||
| Other Investments | EUR mil | ... | 328 | 85.1 | 175 | 175 | 677 | |||||||||||
| Total Cash From Investing | EUR mil | ... | 66.6 | -351 | -68.3 | -66.5 | 479 | |||||||||||
| Dividends Paid | EUR mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -33.4 | -35.1 | ... | |
| Issuance Of Debt | EUR mil | ... | ... | ... | 52.7 | 149 | 1,139 | 116 | -1,669 | |||||||||
| Total Cash From Financing | EUR mil | ... | 73.0 | 143 | 11.2 | -78.7 | -199 | |||||||||||
| Net Change In Cash | EUR mil | ... | 240 | 103 | 279 | 66.0 | 421 | |||||||||||
| ratios | ||||||||||||||||||
| Days Sales Outstanding | days | ... | 0 | 0 | 0 | 0 | 164 | |||||||||||
| Days Sales Of Inventory | days | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | ||
| Days Payable Outstanding | days | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | ||
| Cash Conversion Cycle | days | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 164 | ||
| Cash Earnings | EUR mil | 109 | 244 | 266 | 195 | 81.2 | ||||||||||||
| Cash Earnings Per Share | EUR | 1.27 | 2.80 | 3.02 | 2.22 | 0.824 | ||||||||||||
| Price/Cash Earnings (P/CE) | 5.73 | 3.92 | 2.52 | 4.54 | 15.6 | |||||||||||||
| Free Cash Flow | EUR mil | ... | 167 | -40.5 | 268 | 145 | 620 | |||||||||||
| Free Cash Flow Yield | % | ... | 25.9 | -4.22 | 43.0 | 15.9 | 47.0 |
| other data | Unit | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | ||||||||||||||||||
| ROA | % | 2.47 | 5.53 | 4.00 | 3.20 | 1.53 | ||||||||||||
| Gross Margin | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 79.0 | ||
| Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 355 | |||
| Cost Per Employee | USD per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 9,024 | ||
| Cost Per Employee (Local Currency) | EUR per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 6,798 | ||
| Staff Cost (As % Of Total Cost) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 48.4 | ||
| Effective Tax Rate | % | 0.398 | 11.8 | 15.7 | 11.6 | 26.9 | ||||||||||||
| Enterprise Value (EV) | USD mil | ... | 3,017 | 3,618 | 4,640 | 5,290 | 3,264 | |||||||||||
| EV/EBITDA | ... | 6.85 | 7.84 | 7.51 | 10.2 | 11.4 | ||||||||||||
| EV/Capital Employed | ... | 0.597 | 0.763 | 0.679 | 0.755 | 0.719 | ||||||||||||
| EV/Sales | ... | 6.89 | 7.93 | 8.68 | 10.3 | 8.10 | ||||||||||||
| EV/EBIT | ... | 6.89 | 7.93 | 8.68 | 10.3 | 10.1 | ||||||||||||
| Capital Expenditures (As % of Sales) | % | ... | 82.9 | 126 | 63.4 | 60.6 | 65.1 |
Get all company financials in excel:
CA Immo is an Austria-based property investment company. The Company is listed on the Vienna Stock Exchange since 1988. It owns office, hotel, commercial and residential properties in Austria and Germany as well as in Eastern Europe. Primarily working only the Austrian market, CA Immo has been investing in Eastern Europe since 1999. In parallel with the gradual expansion in Eastern Europe the company has built up property assets in Austria and Germany. The Company diversifies its activities into three business segments: Properties, Development and Holding. The Company invests into completed and investment properties for rent, its own speculative investments, properties under development as well as land banks for further development.
CA Immo has been growing its sales by a year on average in the last 5 years. EBITDA has fallen on average by 15.7% a year during that time to total of EUR 149 mil in 2015, or 63.8% of sales. That’s compared to 84.4% average margin seen in last five years.
The company netted EUR 221 mil in 2015 implying ROE of 10.8% and ROCE of 6.22%. Again, the average figures were 8.22% and 3.67%, respectively when looking at the previous 5 years.
CA Immo’s net debt amounted to EUR 1,197 mil at the end of 2015, or 0.564 of equity. When compared to EBITDA, net debt was 8.06x, up when compared to average of 6.87x seen in the last 5 years.
CA Immo stock traded at EUR 16.8 per share at the end of 2015 resulting in a market capitalization of USD 1,972 mil. Over the previous five years, stock price grew by 53.7% or 8.98% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 17.9x and price to earnings (PE) of 7.38x as of 2015.
Helgi Library 
