Fiducial Real Estate SA
EPA:ORIA.PA
177 (EUR) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 42.858 | 47.386 | 43.878 | 43.043 | 42.559 | 39.893 | 41.247 | 37.427 | 43.876 | 43.803 | 38.976 | 37.878 | 39.388 | 37.116 | 36.55 | 35.225 | 36.714 | 33.728 | 32.888 | 32.742 | 32.609 | 32.231 | 30.837 | 13.229 | 13.229 | 13.229 | 13.229 | 11.525 | 11.525 | 11.525 | 11.525 | 10.321 | 10.321 | 10.321 | 10.321 | 9.294 | 9.294 | 9.294 | 9.294 |
Cost of Revenue
| 0 | 19.383 | 18.535 | 19.589 | 17.28 | 17.806 | 16.056 | 14.578 | 19.583 | 19.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 0.29 | 0.206 | 0.206 | 0.206 | 0.206 | 0.156 | 0.156 | 0.156 | 0.156 | 0.128 | 0.128 | 0.128 | 0.128 | 0.132 | 0.132 | 0.132 | 0.132 |
Gross Profit
| 42.858 | 28.003 | 25.343 | 23.454 | 25.279 | 22.087 | 25.191 | 22.849 | 24.293 | 24.328 | 38.976 | 37.878 | 39.388 | 37.116 | 36.55 | 35.225 | 36.714 | 33.728 | 32.888 | 32.742 | 32.609 | 31.941 | 30.547 | 13.023 | 13.023 | 13.023 | 13.023 | 11.369 | 11.369 | 11.369 | 11.369 | 10.193 | 10.193 | 10.193 | 10.193 | 9.162 | 9.162 | 9.162 | 9.162 |
Gross Profit Ratio
| 1 | 0.591 | 0.578 | 0.545 | 0.594 | 0.554 | 0.611 | 0.61 | 0.554 | 0.555 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.991 | 0.991 | 0.984 | 0.984 | 0.984 | 0.984 | 0.987 | 0.987 | 0.987 | 0.987 | 0.988 | 0.988 | 0.988 | 0.988 | 0.986 | 0.986 | 0.986 | 0.986 |
Reseach & Development Expenses
| 0 | 0.053 | 0.125 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.651 | 3.651 | 0 | 0 | 0 | 0 | 2.553 | 2.553 | 2.553 | 2.553 | 2.082 | 2.082 | 2.082 | 2.082 | 1.876 | 1.876 | 1.876 | 1.876 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.745 | 0.745 | 0 | 0 | 0 | 0 | -1.572 | -1.572 | -1.572 | -1.572 | -1.131 | -1.131 | -1.131 | -1.131 | -1.045 | -1.045 | -1.045 | -1.045 |
SG&A
| 12.981 | 13.353 | 13.045 | 13.309 | 13.086 | 11.713 | 11.27 | 11.141 | 14.526 | 7.439 | 12.411 | 12.506 | 13.25 | 11.972 | 11.396 | 10.664 | 12.504 | 10.381 | 10.083 | 10.222 | 11.163 | 10.303 | 10.551 | 3.95 | 3.95 | 3.95 | 3.95 | 0.981 | 0.981 | 0.981 | 0.981 | 0.951 | 0.951 | 0.951 | 0.951 | 0.831 | 0.831 | 0.831 | 0.831 |
Other Expenses
| 0 | 0 | 0 | 0 | -5.469 | -5.741 | -6.42 | -6.723 | -7.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 24.557 | 23.008 | 25.581 | 25.015 | 18.458 | 21.84 | 23.086 | 23.977 | 25.295 | 23.505 | 21.148 | 18.72 | 24.091 | 26.55 | 17.694 | 21.31 | 17.116 | 21.031 | 13.893 | 18.437 | 19.159 | 18.473 | 17.798 | 3.95 | 3.95 | 3.95 | 3.95 | 0.981 | 0.981 | 0.981 | 0.981 | 0.951 | 0.951 | 0.951 | 0.951 | 0.831 | 0.831 | 0.831 | 0.831 |
Operating Income
| 17.694 | 19.477 | 19.336 | 16.857 | 19.81 | 16.346 | 18.771 | 16.126 | 17.214 | 15.861 | 15.936 | 15.984 | 16.876 | 15.748 | 16.606 | 6.192 | 19.975 | 13.815 | 13.855 | 12.078 | 13.566 | 15.297 | 12.688 | 5.984 | 5.984 | 5.984 | 5.984 | 5.364 | 5.364 | 5.364 | 5.364 | 4.767 | 4.767 | 4.767 | 4.767 | 4.461 | 4.461 | 4.461 | 4.461 |
Operating Income Ratio
| 0.413 | 0.411 | 0.441 | 0.392 | 0.465 | 0.41 | 0.455 | 0.431 | 0.392 | 0.362 | 0.409 | 0.422 | 0.428 | 0.424 | 0.454 | 0.176 | 0.544 | 0.41 | 0.421 | 0.369 | 0.416 | 0.475 | 0.411 | 0.452 | 0.452 | 0.452 | 0.452 | 0.465 | 0.465 | 0.465 | 0.465 | 0.462 | 0.462 | 0.462 | 0.462 | 0.48 | 0.48 | 0.48 | 0.48 |
Total Other Income Expenses Net
| -2.374 | -2.291 | -3.915 | -1.651 | 1.689 | -1.07 | -3.617 | -5.963 | -2.267 | 0 | -1.532 | -0.591 | -5.406 | -9.252 | -2.149 | 3.268 | -5.39 | -6.002 | 0.784 | -2.862 | -4.975 | -6.622 | -5.568 | -2.246 | -2.246 | -2.246 | -2.246 | -2.048 | -2.048 | -2.048 | -2.048 | -1.884 | -1.884 | -1.884 | -1.884 | -2.143 | -2.143 | -2.143 | -2.143 |
Income Before Tax
| 15.32 | 17.186 | 15.421 | 15.206 | 21.499 | 15.276 | 15.154 | 10.163 | 14.947 | 0 | 14.404 | 15.393 | 11.47 | 6.496 | 14.457 | 9.46 | 14.585 | 7.813 | 14.639 | 9.216 | 8.591 | 8.675 | 7.12 | 3.738 | 3.738 | 3.738 | 3.738 | 3.316 | 3.316 | 3.316 | 3.316 | 2.883 | 2.883 | 2.883 | 2.883 | 2.318 | 2.318 | 2.318 | 2.318 |
Income Before Tax Ratio
| 0.357 | 0.363 | 0.351 | 0.353 | 0.505 | 0.383 | 0.367 | 0.272 | 0.341 | 0 | 0.37 | 0.406 | 0.291 | 0.175 | 0.396 | 0.269 | 0.397 | 0.232 | 0.445 | 0.281 | 0.263 | 0.269 | 0.231 | 0.283 | 0.283 | 0.283 | 0.283 | 0.288 | 0.288 | 0.288 | 0.288 | 0.279 | 0.279 | 0.279 | 0.279 | 0.249 | 0.249 | 0.249 | 0.249 |
Income Tax Expense
| 0.21 | 0.394 | -0.022 | 0.526 | 0.815 | 0.478 | -0.08 | -0.063 | 0.521 | 0 | 0.286 | 0.327 | 0.193 | 0.365 | 0.191 | 0.115 | 0.084 | 0.423 | 0.194 | 0.121 | 0.206 | 0.291 | 0.145 | 0.079 | 0.079 | 0.079 | 0.079 | 0.041 | 0.041 | 0.041 | 0.041 | 0.025 | 0.025 | 0.025 | 0.025 | -3.034 | -3.034 | -3.034 | -3.034 |
Net Income
| 14.994 | 16.66 | 15.422 | 14.56 | 20.667 | 14.687 | 15.192 | 10.154 | 14.356 | 2.414 | 14.162 | 14.963 | 11.247 | 6.817 | 14.186 | 9.487 | 14.463 | 7.299 | 14.401 | 8.969 | 8.393 | 8.246 | 6.903 | 3.649 | 3.649 | 3.649 | 3.649 | 3.263 | 3.263 | 3.263 | 3.263 | 2.862 | 2.862 | 2.862 | 2.862 | 5.357 | 5.357 | 5.357 | 5.357 |
Net Income Ratio
| 0.35 | 0.352 | 0.351 | 0.338 | 0.486 | 0.368 | 0.368 | 0.271 | 0.327 | 0.055 | 0.363 | 0.395 | 0.286 | 0.184 | 0.388 | 0.269 | 0.394 | 0.216 | 0.438 | 0.274 | 0.257 | 0.256 | 0.224 | 0.276 | 0.276 | 0.276 | 0.276 | 0.283 | 0.283 | 0.283 | 0.283 | 0.277 | 0.277 | 0.277 | 0.277 | 0.576 | 0.576 | 0.576 | 0.576 |
EPS
| 6.21 | 6.9 | 6.39 | 6.03 | 8.56 | 6.08 | 6.29 | 4.21 | 5.95 | 1.01 | 5.85 | 6.26 | 4.66 | 2.86 | 5.88 | 3.97 | 5.99 | 3.06 | 5.98 | 3.77 | 3.47 | 3.47 | 2.89 | 1.51 | 1.51 | 1.51 | 1.51 | 1.35 | 1.35 | 1.35 | 1.35 | 1.19 | 1.19 | 1.19 | 1.19 | 2.22 | 2.22 | 2.22 | 2.22 |
EPS Diluted
| 6.21 | 6.9 | 6.39 | 6.03 | 8.56 | 6.08 | 6.29 | 4.21 | 5.95 | 1.01 | 5.85 | 6.26 | 4.66 | 2.86 | 5.88 | 3.97 | 5.99 | 3.06 | 5.98 | 3.77 | 3.47 | 3.47 | 2.89 | 1.51 | 1.51 | 1.51 | 1.51 | 1.35 | 1.35 | 1.35 | 1.35 | 1.19 | 1.19 | 1.19 | 1.19 | 2.22 | 2.22 | 2.22 | 2.22 |
EBITDA
| -2.49 | 27.917 | 26.841 | 25.646 | 26.817 | 25.109 | 26.063 | 22.375 | 25.11 | 0.702 | -1.488 | -0.694 | -5.436 | -8.566 | -2.229 | 3.41 | -5.428 | -6.093 | 0.74 | -2.988 | -4.967 | -6.76 | -5.64 | 6.434 | 6.434 | 6.434 | 6.434 | 5.619 | 5.619 | 5.619 | 5.619 | 5.021 | 5.021 | 5.021 | 5.021 | 4.25 | 4.25 | 4.25 | 4.25 |
EBITDA Ratio
| -0.058 | 0.589 | 0.612 | 0.596 | 0.63 | 0.629 | 0.632 | 0.598 | 0.572 | 0.016 | -0.038 | -0.018 | -0.138 | -0.231 | -0.061 | 0.097 | -0.148 | -0.181 | 0.023 | -0.091 | -0.152 | -0.21 | -0.183 | 0.486 | 0.486 | 0.486 | 0.486 | 0.488 | 0.488 | 0.488 | 0.488 | 0.486 | 0.486 | 0.486 | 0.486 | 0.457 | 0.457 | 0.457 | 0.457 |