Stock NXI NEXITY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nexity

Equities

NXI

FR0010112524

Real Estate Development & Operations

Market Closed - Euronext Paris
Other stock markets
 11:36:15 2024-05-31 am EDT 		5-day change 1st Jan Change
12.48 EUR +1.63% Intraday chart for Nexity +3.14% -25.93%
Apr. 26 NEXITY : Bookings down by 29% in Q1 24 Alphavalue
Apr. 26 Nexity: sales down 14% in Q1 CF

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,477 1,947 2,287 1,446 931.6 689.7 - -
Enterprise Value (EV) 1 4,379 2,962 3,511 3,045 931.6 1,986 1,953 1,961
P/E ratio 15.4 x 16.6 x 7.07 x 7.66 x 48.1 x -13.5 x 16.4 x 7.61 x
Yield 4.47% 5.64% 6.05% 9.59% - - 6.01% 4.01%
Capitalization / Revenue 0.55 x 0.4 x 0.47 x 0.31 x 0.22 x 0.19 x 0.19 x 0.18 x
EV / Revenue 0.97 x 0.61 x 0.73 x 0.65 x 0.22 x 0.55 x 0.54 x 0.51 x
EV / EBITDA 7.64 x 5.39 x 6.53 x 5.56 x 2.26 x 6.57 x 5.14 x 4.55 x
EV / FCF 15.7 x -10.4 x -16.1 x 45 x - -38.3 x 15.1 x 11.4 x
FCF Yield 6.38% -9.61% -6.23% 2.22% - -2.61% 6.62% 8.8%
Price to Book 1.44 x 1.15 x 1.2 x 0.74 x - 0.37 x 0.36 x 0.36 x
Nbr of stocks (in thousands) 55,314 54,909 55,325 55,492 55,288 55,261 - -
Reference price 2 44.78 35.46 41.34 26.06 16.85 12.48 12.48 12.48
Announcement Date 2/25/20 2/24/21 2/23/22 2/22/23 2/28/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,499 4,855 4,836 4,704 4,273 3,602 3,585 3,849
EBITDA 1 572.9 549.7 537.9 547.4 412 302.6 379.8 431.2
EBIT 1 353.2 285.3 370.6 366.6 246 75.05 183 246.9
Operating Margin 7.85% 5.88% 7.66% 7.79% 5.76% 2.08% 5.1% 6.41%
Earnings before Tax (EBT) 1 272.9 199.8 440.2 300.3 137 184 156 -
Net income 1 160.7 118.1 324.9 187.8 19 -51.58 42.6 91.98
Net margin 3.57% 2.43% 6.72% 3.99% 0.44% -1.43% 1.19% 2.39%
EPS 2 2.900 2.140 5.850 3.400 0.3500 -0.9225 0.7600 1.640
Free Cash Flow 1 279.5 -284.7 -218.6 67.6 - -51.85 129.4 172.6
FCF margin 6.21% -5.86% -4.52% 1.44% - -1.44% 3.61% 4.48%
FCF Conversion (EBITDA) 48.79% - - 12.35% - - 34.06% 40.03%
FCF Conversion (Net income) 173.93% - - 36% - - 303.64% 187.66%
Dividend per Share 2 2.000 2.000 2.500 2.500 - - 0.7500 0.5000
Announcement Date 2/25/20 2/24/21 2/23/22 2/22/23 2/28/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1
Net sales 1 - 1,716 2,064 1,013 1,548 895 1,069 1,964 991 1,750 - 895 1,148 2,043 915 1,315 - 770
EBITDA - 163.5 - - - - - - - - - - - - - - - -
EBIT 227.8 50.2 136 - - - - 110.1 - - 256 - - 82.3 - - 163.7 -
Operating Margin - 2.93% 6.59% - - - - 5.61% - - - - - 4.03% - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - - - - - - -
Net income - 6.6 283.2 - - - - 59 - - - - - - - - - -
Net margin - 0.38% 13.72% - - - - 3% - - - - - - - - - -
EPS - - - - - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - - - - - -
Announcement Date 2/25/20 7/28/20 7/27/21 10/26/21 2/23/22 4/27/22 7/27/22 7/27/22 10/26/22 2/22/23 2/22/23 4/26/23 7/26/23 7/26/23 10/25/23 2/28/24 2/28/24 4/25/24
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,902 1,015 1,224 1,599 - 1,297 1,264 1,271
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.32 x 1.847 x 2.276 x 2.921 x - 4.286 x 3.327 x 2.948 x
Free Cash Flow 1 279 -285 -219 67.6 - -51.9 129 173
ROE (net income / shareholders' equity) 9.18% 6.79% 17.8% 9.62% - -3.55% 3.05% 4.7%
ROA (Net income/ Total Assets) 2.06% - - 5.47% - - 1% 1.6%
Assets 1 7,794 - - 3,436 - - 4,260 5,748
Book Value Per Share 2 31.10 30.80 34.40 35.20 - 33.90 34.30 34.50
Cash Flow per Share 2 6.000 -2.980 5.760 6.770 - 0.8700 2.410 2.090
Capex 1 68.8 73.4 53.4 68.8 - 66.7 66.7 114
Capex / Sales 1.53% 1.51% 1.1% 1.46% - 1.85% 1.86% 2.96%
Announcement Date 2/25/20 2/24/21 2/23/22 2/22/23 2/28/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Nexity

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
12.48 EUR
Average target price
15.08 EUR
Spread / Average Target
+20.83%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
NEXITY Stock Nexity
-25.93% 748M
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-10.83% 26.36B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+1.43% 25.9B
DLF LIMITED Stock DLF Limited
+12.29% 24.19B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+35.85% 21.26B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+7.12% 20.63B
EMAAR PROPERTIES Stock Emaar Properties
-3.28% 18.43B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+3.23% 16.74B
MACROTECH DEVELOPERS LIMITED Stock Macrotech Developers Limited
+34.62% 16.42B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED Stock Henderson Land Development Company Limited
+1.04% 15.04B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. NXI Stock
  4. Financials Nexity