Stock 0HFP INMOBILIARIA DEL SUR, S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Inmobiliaria del Sur, S.A. London S.E.

Equities

0HFP

ES0154653911

Real Estate Development & Operations

Delayed London S.E.
Other stock markets
 11:23:08 2018-06-05 EDT 		5-day change 1st Jan Change
13.4 EUR +14.49% Intraday chart for Inmobiliaria del Sur, S.A. +57.59% +87.34%
03-01 Inmobiliaria del Sur, S.A. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Inmobiliaria del Sur, S.A. Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 176.8 136.6 143.2 132.3 129.3 152.2 - -
Enterprise Value (EV) 1 348.9 334.6 368.2 379.6 369.8 395.6 380.1 359.4
P/E ratio 19.8 x 6.44 x 11.3 x 8.79 x 11.5 x 10.8 x 7.52 x 15.9 x
Yield 3.52% 4.93% 3.9% - 4.14% 3.45% 3.88% 1.94%
Capitalization / Revenue 1.45 x 1.03 x 1.36 x 1.14 x 0.94 x 0.77 x 0.69 x 0.96 x
EV / Revenue 2.87 x 2.52 x 3.49 x 3.26 x 2.68 x 2 x 1.73 x 2.26 x
EV / EBITDA 13.8 x 17 x 18.3 x 15.7 x 16.4 x 12.4 x 9.38 x 11.4 x
EV / FCF -29.3 x 58.2 x 25.1 x -159 x 32.9 x -30.9 x 6.34 x 5.65 x
FCF Yield -3.41% 1.72% 3.98% -0.63% 3.04% -3.24% 15.8% 17.7%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 16,839 16,826 18,594 18,586 18,475 18,447 - -
Reference price 2 10.50 8.120 7.700 7.120 7.000 8.250 8.250 8.250
Announcement Date 2/27/20 2/26/21 2/24/22 2/28/23 3/1/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 121.6 132.8 105.4 116.5 138.2 197.5 219.9 159.2
EBITDA 1 25.3 19.7 20.1 24.11 22.62 32.03 40.53 31.5
EBIT 1 22.16 35.3 15.81 19.51 22.76 28.13 36.33 27
Operating Margin 18.22% 26.58% 15% 16.74% 16.47% 14.24% 16.53% 16.96%
Earnings before Tax (EBT) 1 - 26.2 14.97 16.4 15.34 14.75 26.9 12.05
Net income 1 8.844 21.08 12.02 15.01 11.3 14.1 20.53 14
Net margin 7.27% 15.87% 11.4% 12.88% 8.18% 7.14% 9.34% 8.79%
EPS 2 0.5300 1.260 0.6800 0.8100 0.6100 0.7633 1.097 0.5200
Free Cash Flow 1 -11.91 5.751 14.67 -2.382 11.25 -12.8 60 63.6
FCF margin -9.8% 4.33% 13.91% -2.04% 8.14% -6.48% 27.29% 39.94%
FCF Conversion (EBITDA) - 29.19% 72.98% - 49.74% - 148.03% 201.9%
FCF Conversion (Net income) - 27.28% 122.04% - 99.52% - 292.21% 454.29%
Dividend per Share 2 0.3700 0.4000 0.3000 - 0.2900 0.2850 0.3200 0.1600
Announcement Date 2/27/20 2/26/21 2/24/22 2/28/23 3/1/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1 2022 Q4 2023 Q1 2023 Q2 2023 S1 2024 Q1
Net sales 1 - 46.83 - 33.45 48.95 23.5
EBITDA - - - 13.4 16.9 -
EBIT - - - 10.7 12.4 -
Operating Margin - - - 31.98% 25.33% -
Earnings before Tax (EBT) 1 - - 0.2 9.205 9.405 1.6
Net income 1 11.49 - 0.2 6.839 7.039 1.4
Net margin - - - 20.44% 14.38% 5.96%
EPS 0.6200 - - - - -
Dividend per Share - - - - - -
Announcement Date 7/28/22 2/28/23 5/4/23 7/27/23 7/27/23 -
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 172 198 225 247 240 243 228 207
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 6.804 x 10.05 x 11.2 x 10.25 x 10.63 x 7.599 x 5.623 x 6.577 x
Free Cash Flow 1 -11.9 5.75 14.7 -2.38 11.3 -12.8 60 63.6
ROE (net income / shareholders' equity) 8.38% 18.4% 9.36% 11.3% 8.08% 10.7% 14% 9.23%
ROA (Net income/ Total Assets) - - - 3.12% 2.31% 2.2% 1.1% 1.3%
Assets 1 - - - 480.7 490.2 640.9 1,867 1,077
Book Value Per Share - - - - - - - -
Cash Flow per Share 0.5300 0.6900 - - - - - -
Capex 1 20.7 11.6 - 2.43 5.22 36.5 35 16
Capex / Sales 17.04% 8.7% - 2.08% 3.77% 18.48% 15.92% 10.05%
Announcement Date 2/27/20 2/26/21 2/24/22 2/28/23 3/1/24 - - -
1EUR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Inmobiliaria del Sur, S.A.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
8.25 EUR
Average target price
10.42 EUR
Spread / Average Target
+26.26%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+27.88% 25.58B
DLF LIMITED Stock DLF Limited
+13.68% 24.49B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-5.18% 24.25B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-20.01% 23.68B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+30.37% 19.8B
EMAAR PROPERTIES Stock Emaar Properties
+2.90% 19.73B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
-1.60% 18.98B
MACROTECH DEVELOPERS LIMITED Stock Macrotech Developers Limited
+48.97% 17.94B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
-11.52% 14.3B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. ISUR Stock
  4. 0HFP Stock
  5. Financials Inmobiliaria del Sur, S.A.