Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
G

GSW Immobilien AG
F:GIB

Watchlist Manager
GSW Immobilien AG
F:GIB
Watchlist
Price: 89 EUR Market Closed
Market Cap: €5B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+135%
5Y
+407%
10Y
+173%
Operating Income
+
3Y
+50%
5Y
+230%
10Y
+205%
Net Income
+
3Y
+31%
5Y
+165%
10Y
+682%

Earnings Waterfall
GSW Immobilien AG

Income Statement
GSW Immobilien AG

Rotate your device to view
Income Statement
Currency: EUR
Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2016 Jun-2016 Mar-2017 Jun-2017 Dec-2017 Mar-2018 Jun-2018 Dec-2018 Mar-2019 Jun-2019 Dec-2019 Mar-2020 Jun-2020 Dec-2020 Mar-2021 Jun-2021 Dec-2021 Mar-2022 Jun-2022
Revenue
Revenue
206
N/A
205
0%
203
-1%
202
-1%
204
+1%
209
+2%
214
+2%
219
+2%
220
+0%
224
+2%
228
+2%
233
+2%
235
+1%
57
-76%
113
+100%
114
+1%
115
+1%
233
+102%
236
+1%
298
+27%
304
+2%
307
+1%
250
-19%
381
+53%
426
+12%
466
+9%
602
+29%
600
0%
600
+0%
610
+2%
598
-2%
585
-2%
Gross Profit
Cost of Revenue
(66)
(62)
(64)
(66)
(63)
(63)
(64)
(60)
(60)
(53)
(44)
(47)
(21)
(12)
(22)
(18)
(21)
(47)
(48)
(54)
(49)
(47)
(37)
(54)
(97)
(134)
(257)
(249)
(250)
(255)
(254)
(247)
Gross Profit
140
N/A
143
+2%
139
-3%
136
-2%
141
+4%
146
+3%
150
+3%
159
+6%
160
+1%
171
+7%
184
+7%
186
+1%
213
+15%
44
-79%
92
+107%
96
+5%
94
-2%
186
+97%
188
+1%
244
+30%
254
+4%
260
+2%
213
-18%
327
+54%
329
+1%
332
+1%
344
+4%
351
+2%
350
0%
356
+2%
344
-3%
338
-2%
Operating Income
Operating Expenses
(32)
(32)
(41)
(42)
(70)
(68)
(60)
(62)
(30)
(37)
(46)
(44)
(90)
(4)
(9)
(11)
(11)
(22)
(19)
(22)
(28)
(31)
(29)
(39)
(41)
(43)
(58)
(60)
(61)
(67)
(67)
(63)
Selling, General & Administrative
(31)
(31)
(41)
(41)
(69)
(67)
(60)
(62)
(36)
(41)
(51)
(50)
(79)
(6)
(11)
(11)
(11)
(23)
(23)
(29)
(27)
(27)
(22)
(34)
(32)
(30)
(20)
(20)
(20)
(21)
(21)
(21)
Depreciation & Amortization
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(2)
(6)
(6)
(6)
(10)
(11)
(12)
(12)
(12)
(12)
Other Operating Expenses
0
0
0
0
0
0
0
0
6
6
6
6
(11)
2
2
0
0
2
4
6
(0)
(3)
(5)
1
(2)
(7)
(28)
(29)
(29)
(33)
(34)
(29)
Operating Income
108
N/A
111
+3%
97
-12%
94
-4%
72
-24%
78
+9%
90
+15%
97
+8%
130
+33%
134
+4%
138
+3%
142
+3%
123
-13%
40
-67%
82
+104%
85
+3%
83
-2%
165
+97%
169
+2%
222
+31%
227
+2%
228
+1%
183
-20%
288
+57%
288
+0%
289
+0%
287
-1%
291
+1%
289
0%
289
0%
277
-4%
275
-1%
Pre-Tax Income
Interest Income Expense
(54)
(40)
(45)
(36)
(10)
(14)
(9)
(18)
12
15
18
14
(50)
5
192
172
354
904
911
716
720
734
680
615
601
462
494
494
666
650
710
855
Non-Reccuring Items
(6)
18
18
19
46
22
23
23
(1)
0
0
(9)
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(1)
(3)
(3)
(3)
(4)
(3)
(3)
Total Other Income
(0)
0
0
0
0
0
0
0
(0)
0
(0)
(0)
(0)
(2)
0
(0)
0
0
0
(0)
0
0
0
0
0
0
0
(0)
(0)
(0)
0
0
Pre-Tax Income
48
N/A
90
+89%
70
-22%
77
+10%
108
+40%
86
-20%
105
+21%
103
-2%
140
+36%
150
+7%
156
+4%
147
-5%
73
-50%
45
-39%
275
+511%
257
-6%
437
+70%
1 069
+144%
1 080
+1%
938
-13%
946
+1%
963
+2%
863
-10%
903
+5%
889
-2%
749
-16%
778
+4%
781
+0%
952
+22%
936
-2%
984
+5%
1 127
+15%
Net Income
Tax Provision
2
4
3
(2)
(3)
(6)
(3)
(3)
3
5
5
5
(11)
3
(68)
(78)
(138)
(323)
(326)
(275)
(297)
(290)
(260)
(215)
(219)
(177)
(239)
(232)
(279)
(276)
(301)
(335)
Income from Continuing Operations
49
94
72
75
105
81
101
100
143
154
161
152
62
48
207
179
299
746
754
663
649
673
604
688
670
572
539
548
673
660
683
793
Income to Minority Interest
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
0
0
Net Income (Common)
49
N/A
94
+90%
72
-23%
75
+4%
105
+40%
81
-23%
101
+26%
100
-1%
143
+43%
154
+8%
161
+4%
152
-5%
62
-59%
48
-23%
207
+335%
179
-14%
299
+68%
746
+149%
754
+1%
663
-12%
649
-2%
673
+4%
604
-10%
688
+14%
670
-3%
572
-15%
539
-6%
548
+2%
673
+23%
660
-2%
683
+3%
793
+16%
EPS (Diluted)
1.49
N/A
2.79
+87%
1.8
-35%
1.83
+2%
2.62
+43%
1.97
-25%
2.12
+8%
1.98
-7%
2.02
+2%
2.78
+38%
2.89
+4%
3.01
+4%
1.21
-60%
0.84
-31%
3.61
+330%
3.15
-13%
5.22
+66%
13.16
+152%
13.31
+1%
11.7
-12%
11.46
-2%
11.89
+4%
10.67
-10%
12.14
+14%
11.85
-2%
10.11
-15%
9.51
-6%
9.67
+2%
11.88
+23%
11.65
-2%
12.05
+3%
13.99
+16%

See Also

Summary
GIB intrinsic value, competitors valuation, and company profile.
DCF Valuation
GIB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GIB stock valuation using valuation multiples.
Wall Street Estimates
GIB price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GIB stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 317,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.