First Time Loading...

MERLIN Properties SOCIMI SA
OTC:MRPRF

Watchlist Manager
MERLIN Properties SOCIMI SA Logo
MERLIN Properties SOCIMI SA
OTC:MRPRF
Watchlist
Price: 11.7 USD 6.36% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

464.8m
+0.9%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+4%
5 Years
-21%
7 Years
+32%
10 Years
-
354.4m
+0.6%
Operating Income
Growth Rates:
1 Year
+8%
3 Years
+3%
5 Years
-27%
7 Years
+27%
10 Years
-
-83.5m
+71%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
MERLIN Properties SOCIMI SA

Revenue
464.8m EUR
Operating Expenses
-110.4m EUR
Operating Income
354.4m EUR
Other Expenses
-437.9m EUR
Net Income
-83.5m EUR

Income Statement
MERLIN Properties SOCIMI SA

Rotate your device to view
Income Statement
Currency: EUR
Sep-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
26
N/A
35
+36%
68
+93%
139
+105%
214
+54%
259
+21%
304
+17%
305
+0%
352
+15%
390
+11%
430
+10%
474
+10%
463
-2%
469
+1%
553
+18%
482
-13%
590
+22%
648
+10%
701
+8%
794
+13%
515
-35%
786
+53%
625
-20%
641
+3%
446
-30%
419
-6%
428
+2%
376
-12%
468
+24%
449
-4%
458
+2%
465
+1%
439
-6%
447
+2%
446
0%
461
+3%
465
+1%
Gross Profit
Cost of Revenue
(3)
0
0
0
(10)
(1)
(9)
0
(20)
(11)
(19)
(31)
(36)
(38)
(38)
(22)
(42)
(37)
(46)
(40)
(48)
(42)
(35)
(36)
0
(1)
13
0
0
(19)
(22)
(24)
0
0
0
0
0
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
204
N/A
76
-63%
146
+93%
0
N/A
332
N/A
182
-45%
215
+18%
321
+50%
428
+33%
432
+1%
516
+19%
460
-11%
549
+19%
612
+12%
655
+7%
754
+15%
467
-38%
744
+59%
590
-21%
606
+3%
0
N/A
418
N/A
440
+5%
376
-15%
0
N/A
430
N/A
436
+1%
441
+1%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(1)
4
(1)
(40)
(18)
159
158
179
(54)
376
413
218
(94)
803
808
214
(65)
520
165
160
(88)
187
(126)
(110)
(103)
(184)
(120)
(107)
(104)
95
(100)
(101)
(110)
(363)
(102)
(108)
(110)
Selling, General & Administrative
(1)
(3)
(7)
(11)
(20)
(22)
(24)
(24)
(52)
(55)
(85)
(66)
(82)
(83)
(79)
(84)
(83)
(76)
(87)
(88)
(87)
(90)
(61)
(72)
(53)
(44)
(41)
(47)
(56)
(45)
(47)
(48)
(59)
(62)
(59)
(54)
(58)
Depreciation & Amortization
0
12
12
(0)
(0)
(1)
(2)
(3)
(5)
(7)
(6)
(7)
(10)
(11)
(8)
(5)
(2)
1
(1)
(2)
(2)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
Other Operating Expenses
0
(4)
(5)
(27)
2
182
184
206
3
437
504
292
(2)
896
894
303
20
594
253
250
1
280
(62)
(35)
(48)
(139)
(78)
(58)
(46)
142
(51)
(51)
(50)
(299)
(41)
(52)
(51)
Operating Income
22
N/A
39
+80%
67
+72%
100
+49%
187
+87%
417
+123%
453
+9%
483
+7%
278
-42%
755
+171%
825
+9%
661
-20%
334
-50%
1 234
+270%
1 324
+7%
674
-49%
484
-28%
1 132
+134%
819
-28%
914
+12%
379
-59%
931
+146%
464
-50%
496
+7%
343
-31%
234
-32%
320
+37%
269
-16%
364
+35%
525
+44%
336
-36%
341
+1%
329
-4%
84
-75%
344
+310%
352
+3%
354
+1%
Pre-Tax Income
Interest Income Expense
5
4
79
52
194
(39)
120
118
446
(6)
2
166
796
(110)
(148)
381
450
(239)
(78)
(102)
245
(248)
(28)
(33)
(256)
(236)
(244)
(173)
156
(28)
254
274
(284)
(54)
(612)
(632)
(402)
Non-Reccuring Items
2
2
2
(278)
(323)
(299)
(422)
(154)
(131)
(131)
(21)
(19)
(15)
38
(3)
24
(19)
(56)
(7)
(28)
(26)
(47)
(43)
(86)
(18)
(14)
(24)
16
2
(8)
4
8
9
11
(1)
(3)
(9)
Total Other Income
(1)
(2)
0
0
0
2
2
2
(1)
(2)
(1)
(1)
(1)
(1)
(1)
74
(3)
74
72
48
(6)
47
47
51
(14)
70
70
15
(3)
(4)
(4)
(4)
(6)
0
(0)
0
(18)
Pre-Tax Income
29
N/A
45
+55%
149
+230%
(127)
N/A
57
N/A
81
+41%
153
+89%
449
+193%
593
+32%
615
+4%
805
+31%
807
+0%
1 113
+38%
1 161
+4%
1 171
+1%
1 153
-2%
913
-21%
911
0%
806
-11%
832
+3%
591
-29%
683
+16%
440
-36%
428
-3%
56
-87%
54
-4%
122
+128%
128
+5%
519
+305%
486
-6%
590
+21%
619
+5%
48
-92%
40
-17%
(269)
N/A
(283)
-5%
(75)
+74%
Net Income
Tax Provision
0
(2)
(6)
(5)
(8)
(6)
(13)
(14)
(10)
(10)
(12)
(4)
(13)
(13)
(12)
(22)
(58)
(62)
(62)
(59)
(27)
(27)
(13)
(15)
1
1
0
(1)
(7)
(8)
(16)
(16)
(7)
(7)
(7)
(8)
(9)
Income from Continuing Operations
29
43
143
(131)
49
75
141
435
583
604
794
804
1 101
1 148
1 159
1 130
855
849
745
773
564
656
427
413
56
55
123
128
512
478
574
603
41
33
(276)
(291)
(83)
Income to Minority Interest
0
0
0
1
0
0
0
(1)
(0)
(0)
(1)
(1)
(0)
0
(0)
(0)
0
(1)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
29
N/A
43
+47%
143
+233%
(130)
N/A
49
N/A
75
+52%
141
+88%
434
+209%
583
+34%
604
+4%
793
+31%
803
+1%
1 100
+37%
1 148
+4%
1 159
+1%
1 130
-2%
855
-24%
848
-1%
745
-12%
774
+4%
564
-27%
656
+16%
427
-35%
413
-3%
56
-86%
73
+30%
176
+139%
199
+13%
512
+157%
549
+7%
814
+48%
825
+1%
263
-68%
237
-10%
(276)
N/A
(291)
-6%
(83)
+71%
EPS (Diluted)
0.17
N/A
0.32
+88%
0.68
+113%
-0.2
N/A
0.22
N/A
0.23
+5%
0.43
+87%
1.34
+212%
1.62
+21%
1.27
-22%
1.69
+33%
1.71
+1%
2.35
+37%
2.41
+3%
2.48
+3%
2.37
-4%
1.83
-23%
1.83
N/A
1.6
-13%
1.55
-3%
1.21
-22%
1.35
+12%
0.9
-33%
0.91
+1%
0.12
-87%
0.15
+25%
0.37
+147%
0.41
+11%
1.1
+168%
1.18
+7%
1.72
+46%
1.75
+2%
0.56
-68%
0.5
-11%
-0.6
N/A
-0.92
-53%
-0.18
+80%

See Also

Summary
MRPRF intrinsic value, competitors valuation, and company profile.
DCF Valuation
MRPRF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MRPRF stock valuation using valuation multiples.
Wall Street Estimates
MRPRF 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
MRPRF 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
Join more than 134,500+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.