Unibail-Wfd Unibai (URW)

Index:

CAC 40

  74.88
   
  • Change Today:
     -0.88
  • 52 Week High:  81.16
  • 52 Week Low:  47.11
  • Currency: Euro
  • Shares Issued: 139.04m
  • Volume: 325,106
  • Market Cap:  10,411m
  • Beta: 0.51

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 2,322.10 2,231.30 1,833.40 1,897.70 2,417.60
Operating Profit/(Loss) (968.90) 545.00 (465.70) (6,956.40) 781.80
Profit Before Tax (1,771.20) 351.20 (1,024.10) (7,955.90) 40.10
Profit After Tax (1,778.70) 288.50 (991.30) (7,674.80) 1,105.50
           
Earnings per Share - Basic (1,172.00¢) 128.00¢ (7.09¢) (5,210.00¢) 797.00¢
Earnings per Share - Adjusted (1,172.00¢) 128.00¢ (7.09¢) (5,210.00¢) 797.00¢
           
Dividend per Share n/a n/a n/a n/a 1,080.00¢
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Assets          
Non-Current Assets          
Property, Plant & Equipment 113.00 137.30 145.90 279.20 344.50
Intangible Assets 1,674.80 1,899.70 1,924.00 2,124.40 3,862.80
Other Non-Current Assets 44,833.60 48,140.50 49,120.00 50,475.00 56,899.30
  46,621.40 50,177.50 51,189.90 52,878.60 61,106.60
Current Assets          
Inventories 35.30 44.40 37.40 32.00 91.20
Cash at Bank & in Hand 5,502.30 3,329.10 2,256.10 2,137.60 488.80
Other Current Assets 1,419.10 1,085.00 1,436.00 2,229.60 3,316.60
  6,956.70 4,458.50 3,729.50 4,399.20 3,896.60
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 53,578.10 54,636.00 54,919.40 57,277.80 65,003.20
Current Liabilities          
Borrowings 1,891.50 781.30 1,606.30 2,718.90 2,598.80
Other Current Liabilities 1,945.60 1,903.80 1,951.50 2,108.50 2,260.90
           
Current Liabilities 3,837.10 2,685.10 3,557.80 4,827.40 4,859.70
           
Net Current Assets c3,119.60 c1,773.40 c171.70 c(428.20) c(963.10)
           
Borrowings 26,003.60 25,621.50 25,527.20 25,107.10 23,738.30
Other Non-Current Liabilities 2,970.10 3,381.20 3,460.70 4,548.30 4,552.70
Non-Current Liabilities 28,973.70 29,002.70 28,987.90 29,655.40 28,291.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 32,810.80 31,687.80 32,545.70 34,482.80 33,150.70
           
Net Assets 20,767.30 22,948.20 22,373.70 22,795.00 31,852.50
           
Shareholders Funds 20,767.30 22,948.20 22,373.70 22,795.00 31,852.50
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 20,767.30 22,948.20 22,373.70 22,795.00 31,852.50
Cash Flow 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Net Cash Flow From Operating Activities 2,056.50 2,436.20 1,720.60 1,423.10 1,887.10
Net Cash Flow from Investing Activities (791.40) 280.80 620.80 81.80 (416.70)
Net Cash Flow from Financing Activities 865.40 (1,642.80) (2,243.20) 116.50 (1,345.90)
Net Increase/Decrease In Cash 2,130.50 1,074.20 98.20 1,621.40 124.50
Ratios - based on IFRS 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
PE Ratio - Adjusted n/a 38.0 n/a n/a 17.6
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted n/a n/a n/a n/a -5%
Dividend Cover n/a n/a n/a n/a 0.74
Revenue per Share 1,670.08¢ 1,604.78¢ 13.31¢ 1,364.85¢ 1,738.77¢
Pre-Tax Profit per Share (1,273.87¢) 252.59¢ (7.43¢) (5,721.98¢) 28.84¢
Operating Margin (41.73%) 24.43% (25.40%) (366.57%) 32.34%
Return on Capital Employed n/a 0.74% n/a n/a 0.07%
           
Dividend Yield 0.0% 0.0% 0.0% 0.0% 7.7%
Dividend per Share Growth n/a n/a n/a n/a n/a
Operating Cash Flow per Share 1,479.06¢ 1,752.14¢ 12.49¢ 1,023.51¢ 1,357.23¢
Cash Incr/Decr per Share 1,532.28¢ 772.58¢ 0.71¢ 1,166.13¢ 89.54¢
Net Asset Value per Share (exc. Intangibles) 13,731.56¢ 15,138.34¢ 14,707.68¢ 14,866.55¢ 20,130.54¢
Net Gearing 107.83% 100.55% 111.19% 112.69% 81.15%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page