OTC: RDPEF - Redefine Properties Limited

Yield per half year: 0%
Dividend yield: +325.18%
Sector: Real Estate

Reporting Redefine Properties Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Выручка, млрд $			6.73	7.89	8.67	8.9	8.46	7.16	0.4459	0.5427	0.5836	0.5836	3.44	-41.42
Чистая прибыль, млрд $			4.57	3.33	6.58	3.34	-16.63	2.73	0.4701	0.0792	0.2174	0.2174	-2.6267	-142.00
EV, млрд $							35.99	25.34	2.91	3.51	3.62	3.62	14.27	-36.83
EBIT, млрд $	3.86	4.28	4.21	5.07	5.61	5.53	4.69	3.93					4.97	-4.97
Баланс стоимость, млрд $			49.36	53.44	57.68	55.96	38.28	39.22	2.63	2.84	2.9	2.9	17.17	-40.31
FCF, млрд $							2.65	2.26	2.42	0.1413	0.1591	0.1591	1.53	-43.02
Операционный денежный поток, млрд $			2.85	3.98	4.98	4.62	2.67	2.29	2.43	0.1416	0.1604	0.1604	1.54	-43.02
Операционная прибыль, млрд $			4.21	5.07	5.61	5.49	4.51	3.81	0.2515	0.2879	0.32	0.32	1.84	-41.09
Операционные расходы, млрд $			2.51	2.82	3.07	3.42	3.95	3.35	0.1944	0.2547	0.2636	0.2636	1.60	-41.81
CAPEX, млрд $							0.0146	0.0286	0.0095	0.000334	0.0013	0.0013	0.0109	-38.35

	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q4	2023Q1	2023Q3	2024Q1	2024Q3	5 quarters average	CAGR 5
Выручка, млрд $						2.36	2.22	2.22	2.23	2.23					3.33		3.82		3.53		4.71	4.82					4.04	7.68
Чистая прибыль, млрд $													-5.17	-5.17	1.43	0.7726	1.38		2.23	1.07	6.5	0.8276		0.3241			2.19	-32.01
EV, млрд $																							3.31	3.51	3.73	3.62	3.54	2.26
EBIT, млрд $									1.35	1.35			1.03	1.03	0.8442	0.8442	1.12	1.12	0.9467	0.9467							0.9955	2.32
Баланс стоимость, млрд $					57.68	57.68	56.4	56.4	55.96	55.96													50.88	2.84	2.88	2.9	23.09	-44.68
FCF, млрд $															0.9184		1.35		0.955		1.66	1.21					1.22	5.67
Операционный денежный поток, млрд $											1.07	1.07	0.2671	0.2671	0.4605	0.4605	0.481	0.481	0.481	0.481							0.4769	0.87
Операционная прибыль, млрд $						1.61	1.4	1.4	1.35	1.35					0.921		1.37		0.962		1.67	1.21					1.23	5.61
Операционные расходы, млрд $	0.7571	0.7571	0.7312	0.7312	0.7543	0.7543	0.8248	0.8248	0.8838	0.8838																	0.8343	3.22
CAPEX, млрд $															0.0079		0.0359		0.0082		0.0118	0.0079					0.0143	0.00

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $			0.2084	0.1807	0.422	0.4067	0.2321	1.36	0.0955	0.0417	0.0291	0.0291	0.3517	-33.98
Short Term Investments $							0.2047	0.1032	0.009	0.012	0.0164	0.0164	0.0691	-39.64
Long term investments $	6.95	11.84	19.61	16.97	13.66	13.16							15.05	2.14
Total Receivables $			0.508	0.7481	1.62	1.1	0.3895	0.4005	0.0222	0.0261	0.0301	0.0301	0.1737	-40.07
Total Current Assets $			2.11	3.63	2.85	3.32	7.12	5.56	0.2112	0.1333	0.1142	0.1142	2.63	-56.24
Чистые активы, млрд $	37.76	48.5	50.27	61.33	72.27	76.54	60.87	56.13					65.43	-1.76
Активы, млрд $			79.81	91.49	98.69	102.74	82.17	75.64	5	5.45	5.58	5.58	34.77	-41.60
Short Term Debt $			7.04	6.81	2.48	4.46	1.79	1.89	0.2305	0.3117	0.0953	0.0953	0.8635	-44.38
Long Term Debt $			21.18	28.41	34.56	38.23	34.79	28.46	1.79	1.88	2.25	2.25	13.83	-42.17
Задолженность, млрд $			30.17	37.71	40.54	46.17	43.34	36.28	2.33	2.55	2.67	2.67	17.43	-42.73
Чистый долг, млрд $							36.42	29.39	1.92	2.15	2.31	2.31	14.44	-42.40
Долг, млрд $			28.23	35.21	37.04	42.69	35.38	25.43	2.02	2.19	2.35	2.35	13.47	-41.86
Interest income $							0.9421	0.66	0.5789	0.8423			0.7558	-2.76
Расходы на обслуживание долга $							2.92	2.38	0.1281	0.1777	0.2311	0.2311	1.17	-39.79
Чист. проц. доходы, млрд $							-1.98	-1.72	-1.79	-2.4			-1.9725	4.93
Goodwill $	3.77	4.53	4.53	5.09	5.09	5.03							4.85	2.12
Себестоимость, млрд $			2.24	2.5	2.64	2.98	2.82	2.98	0.1822	0.2192	0.2356	0.2356	1.29	-39.13
Товарно материальные запасы $							0.1751	0.1861	0.0074				0.1229	-65.17

	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q4	2023Q1	2023Q3	2024Q1	2024Q3	5 quarters average	CAGR 5
Наличность, млрд $										0.4067					0.5006		1.36		1.26		1.77	1.34	1.34	0.0417	0.0289	0.0291	0.5559	-53.51
Short Term Investments $																							0.1749	0.012	0.014	0.0164	0.0543	-44.66
Long term investments $	16.97	16.97	13.01	13.01	13.66	13.66	12.91	12.91	13.16	13.16																	13.16	-0.74
Total Receivables $															1.88	1.88	0.765	0.765	1.32	1.32			0.938	0.0261	0.0625	0.0301	0.4753	-53.05
Total Current Assets $															5.19	5.19	5.56	5.56	6.01	6.01			3.04	0.1333	0.1308	0.1142	1.89	-54.74
Чистые активы, млрд $											70.22	70.22	60.87	60.87	59.77	59.77	56.13	56.13	55.89	55.89							56.76	-1.33
Активы, млрд $					98.69	98.69	99.17	99.17	102.74	102.74													97.41	5.45	5.63	5.58	43.36	-44.16
Short Term Debt $					2.48	2.48	4.81	4.81	4.46	4.46													0.3065	0.3117	0.2466	0.0953	1.08	-53.66
Long Term Debt $					34.54	34.54	34.07	34.07	38.23	38.23													34.2	1.88	2.1	2.25	15.73	-43.25
Задолженность, млрд $					40.54	40.54	42.27	42.27	46.17	46.17													45.75	2.55	2.7	2.67	19.97	-43.45
Чистый долг, млрд $																							38.24	2.15	2.32	2.31	11.26	-50.42
Долг, млрд $					37.02	37.02	38.88	38.88	42.69	42.69													2.26	2.19	2.35	2.35	10.37	-44.01
Расходы на обслуживание долга $	0.6341	0.6341	0.6239	0.6239	0.5916	0.5916	0.5779	0.5779	0.6962	0.6962																	0.6280	3.31
Goodwill $	5.09	5.09			5.09	5.09			5.03	5.03																	5.07	-0.24
Себестоимость, млрд $	0.6678	0.6678	0.6531	0.6531	0.6659	0.6659	0.7199	0.7199	0.7693	0.7693																	0.7289	2.93

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.0326	0.0596	0.0789	-0.012	-0.1342	0.4159	0.0696	0.0117	0.0322		0.0322	0.0790	-175.17
Цена акции ао		0.7725	0.77	0.5885	0.155	0.23	0.21	0.2	0.2	0.2	0.2	0.2080	-2.76
Число акций ао, млн					309.66	309.66	365.21	369.8	369.8		369.8	344.83	3.61
FCF/акцию					8.27	6.04	6.63	0.3821	0.4302		0.4302	4.35	-44.64

	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q3	2023Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS	-0.0371	-0.0522	-0.054	0.0091	0.28	0.0092	0.22		0.38		1.03		0.12					0.3518	67.14
Цена акции ао	0.53		0.1525	0.16				0.23		0.26		0.16		0.1976	0.2	0.2	0.2	0.1915	4.56

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			9.25	6.23	11.4	5.97	-43.44	6.96	19.78	2.88	7.57		7.57		-1.2500	-170.51
ROA, %			5.72	3.64	6.66	3.25	-20.24	3.61	10.34	1.51	3.94		3.94		-0.1680	-172.09
ROIC, %	12.68	11.91	10.62	8.74	12.25	8.81		12.11	13.22	4.79					10.24	-17.12
ROS, %				42.21	75.81	37.53	-196.64	38.16	105.43	14.59	37.25	37.26	37.25		46.54	-0.48
ROCE, %	10.81	9.49	8.49	9.42	9.64	9.78	12.08	9.99				0	0		10.18	1.18
Ebit margin, %							55.48	54.98				0	0		55.23	-0.45
Рентаб EBITDA, %												0	0
Чистая рентаб, %			67.87	42.21	75.81	37.53	-196.64	38.16	105.43	14.59	37.25		37.25		-0.2420	-171.70
Operation Margin, %				64.24	64.65	61.62	53.32	53.23	56.4	53.05	54.83	54.82	54.83		54.47	0.59

	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2023Q3	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %		-0.1516	4.24	4.24	1.63	1.63	2.1	2.1	0.8658	0.8658	0.6239			1.31	-21.55
ROA, %		-0.0885	2.51	2.51	0.9548	0.9548	1.2	1.2	0.4716	0.4716	0.3259			0.7338	-22.95
ROIC, %	1.23	1.23	3.98	3.98	2.33	2.33	2.66	2.66	1.84	1.84				2.27	-4.61
ROS, %		-3.79	118.66	118.66	39.93	39.93	53.4	53.4	21.72	21.72		37.26		37.50	-6.94
ROCE, %	2.56	2.56	2.24	2.24	2.76	2.76	2.46	2.46	2.38	2.38				2.49	-2.92
Чистая рентаб, %	-3.79	-3.79	118.66	118.66	39.93	39.93	53.4	53.4	21.72	21.72				38.03	-11.47
Operation Margin, %		64.55	63	63	68.03	68.03	62.88	62.88	60.38	60.38		54.82		60.27	-2.71

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E					0.4575	2.11	17.25	6.03		6.03		6.46	90.54
P/BV				0.0223	0.0317	0.3721	0.4718	0.4498		0.4498		0.2695	82.37
P/S				0.1022	0.1746	2.23	2.52	2.25		2.25		1.46	85.59
P/FCF							0	0	0	0
E/P							0	0	0	0
EV/EBIT				7.94	0.8317			0	0	0		4.39	-67.64
EV/S				4.41	4.28	6.53	6.47	6.2	6.21	6.2		5.94	7.73
EV/FCF				14.06	13.55	1.2	24.84	22.75	22.78	22.75		17.02	10.95
Debt/EBITDA							0	0	0	0
Netdebt/Ebitda							0	0	0	0
Debt/Ratio	0.3849	0.3753	0.4155	0.446	0.4065	0.4041	0.4021	0.4203	0.4193	0.4203		0.4105	0.62
Debt/Equity	0.6589	0.6422	0.7628	0.9573	0.7839	0.7683	0.7717	0.8087	0.9164	0.8087		0.8098	3.17
Debt/Net Income	10.58	5.63	12.77	-2.2	11.25	4.3	27.67	10.79	10.77	10.79		12.96	-0.87
PEG									16.48	16.48		16.48	0.00
Бета							0	0	0	0
Индекс Альтмана							0	0.1591	0.1589	0.1589		0.1590	-0.06

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2023Q1	2023Q3	2024Q1	2024Q3	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/BV										0.384	0.4718	0.4819	0.4498				0.4469	4.03
EV/S															6.21		6.21	0.00
EV/FCF															22.78		22.78	0.00
Debt/Ratio					0.3751	0.392	0.392	0.4155	0.4155	0.4066	0.4021	0.4168	0.4203		0.4193		0.4130	0.62
Debt/Equity					0.6419	0.6893	0.6893	0.7628	0.7628	0.7781	0.7717	0.8148	0.8087		0.9164		0.8179	3.33
Debt/Net Income	-434.73	14.9	14.9	39.29	39.29	32.77	32.77	88.1	88.1						10.77		50.50	-19.95
PEG															16.48		16.48	0.00
Бета														0	0
Индекс Альтмана														0.1591	0.1589		0.1590	-0.06

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	2.14	2.86	3.67	4.42	5.03	5.35	2.61	4.75	0.1446	0.1618				2.60	-50.33
Дивиденд		0.8	0.86	0.92		0.4919		0.6012	0.4297	0.438	0.4252	0.4252		0.4772	-2.87
Див доход, ао, %		94.67	208.2	119.09		83.59		261.39	644.29	315.38	330.01	325.18		326.93	31.61
Дивиденды / прибыль, %			80.45	132.71	76.52	160.08	-15.72	210.18	958.22	184.82	74.42	74.42		282.38	-236.47

	2015Q4	2016Q2	2016Q4	2017Q2	2017Q4	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q4	2023Q2	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд								1.35	1.35	1.33	1.33	1.31	1.31	1.63	1.63	1.63	1.63						1.57	4.47
Дивиденд		0.417	0.443	0.4482	0.4718					0.4919						0.6012		0.2369	0.1927	0.2032	0.2348		0.2938	-17.14
Див доход, ао, %	67.21			56.73	65.53					81.09											117.4		77.59	11.80
Дивиденды / прибыль, %						134.57	134.57	113.42	113.42	274.33	274.33	-41.55	-41.55			153.16	153.16						99.51	-11.00

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe