Stock DWNI DEUTSCHE WOHNEN SE
Add to a list
To use this feature you must be a member
Log inSign up

Financials Deutsche Wohnen SE

Equities

DWNI

DE000A0HN5C6

Real Estate Development & Operations

Real-time Estimate Tradegate
Other stock markets
 11:06:24 2024-05-20 am EDT 		5-day change 1st Jan Change
18.26 EUR -1.19% Intraday chart for Deutsche Wohnen SE +1.22% -24.06%
May. 09 20 billion euros for housing subsidies - fraction for social housing DP
May. 08 Landlord sued - BGH examines offsetting rental damage and deposit DP

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 13,005 15,019 14,679 7,893 9,503 7,335 - -
Enterprise Value (EV) 1 22,344 25,917 23,673 16,685 9,503 16,204 16,740 17,775
P/E ratio 8.53 x 10.1 x 15.1 x -18.2 x -3.52 x -11.9 x 16.3 x 12.6 x
Yield 2.47% 2.36% - - - 0.22% 0.22% 0.22%
Capitalization / Revenue 15,532,043 x 17,931,376 x 17,400,019 x 10,289,470 x - - - -
EV / Revenue 26,685,751 x 30,941,644 x 28,062,299 x 21,750,296 x - - - -
EV / EBITDA 25,591,546 x 37,740,965 x 37,304,374 x 25,055,792 x 14,969,476 x - - -
EV / FCF -24,392,990 x -185,119,434 x -101,602,385 x - - - - -
FCF Yield -0% -0% -0% - - - - -
Price to Book 1.02 x 1.13 x 0.88 x 0.44 x - 0.57 x 0.55 x 0.53 x
Nbr of stocks (in thousands) 357,083 343,770 396,935 396,935 396,935 396,935 - -
Reference price 2 36.42 43.69 36.98 19.88 23.94 18.48 18.48 18.48
Announcement Date 3/25/20 3/25/21 3/31/22 3/24/23 3/20/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 837.3 837.6 843.6 767.1 - - - -
EBITDA 873.1 686.7 634.6 665.9 634.8 - - -
EBIT 1 830.2 646.7 420.7 499 502.2 563.2 582.1 609.9
Operating Margin 99.15% 77.21% 49.87% 65.05% - - - -
Earnings before Tax (EBT) 1 2,105 2,244 1,776 -635.7 -3,419 -938.5 548.8 728.3
Net income 1 1,530 1,503 877.2 -434.1 -2,698 -623.3 454 585.8
Net margin 182.67% 179.41% 103.98% -56.59% - - - -
EPS 2 4.270 4.320 2.450 -1.090 -6.800 -1.557 1.134 1.463
Free Cash Flow -916 -140 -233 - - - - -
FCF margin -109.4% -16.71% -27.62% - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.9000 1.030 - - - 0.0400 0.0400 0.0400
Announcement Date 3/25/20 3/25/21 3/31/22 3/24/23 3/20/24 - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 9,339 10,897 8,995 8,792 - 8,869 9,405 10,440
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 10.7 x 15.87 x 14.17 x 13.2 x - - - -
Free Cash Flow -916 -140 -233 - - - - -
ROE (net income / shareholders' equity) 12.6% 11.5% 5.82% -2.63% - -4.69% 3.44% 4.27%
ROA (Net income/ Total Assets) 5.78% 5.12% 2.74% -1.34% - -2.31% 1.66% 2.03%
Assets 1 26,455 29,327 32,019 32,381 - 26,973 27,389 28,834
Book Value Per Share 2 35.60 38.50 42.10 45.50 - 32.40 33.60 35.00
Cash Flow per Share 2 1.160 1.320 1.300 0.9200 - 1.090 1.100 1.130
Capex 1 1,371 645 779 1,005 - 980 978 1,487
Capex / Sales 163.68% 76.95% 92.34% 131.03% - - - -
Announcement Date 3/25/20 3/25/21 3/31/22 3/24/23 3/20/24 - - -
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

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
18.48 EUR
Average target price
19 EUR
Spread / Average Target
+2.81%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-23.06% 7.97B
VONOVIA SE Stock Vonovia SE
+4.56% 26.33B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-13.96% 13.96B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+11.76% 10.98B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+9.51% 7.03B
VINHOMES Stock Vinhomes
-5.44% 6.99B
VINGROUP Stock Vingroup
+5.04% 6.85B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-1.21% 3.69B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+10.47% 3.52B
TRICON RESIDENTIAL INC. Stock Tricon Residential Inc.
+27.20% 3.32B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. DWNI Stock
  4. Financials Deutsche Wohnen SE
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW