Data is not available at this time.
Intervest Offices & Warehouses is a Belgian public regulated real estate company (RREC) specializing in high-quality office and logistics properties. The company focuses on strategic locations in Belgium and the Netherlands, targeting urban centers and key logistics corridors. Its portfolio includes modern office buildings in cities like Antwerp, Brussels, and Leuven, as well as logistics properties along major transport axes. Intervest differentiates itself by offering turn-key solutions, co-working spaces, and serviced offices, catering to first-class tenants with tailored real estate services. The company's emphasis on prime locations and value-added services strengthens its competitive positioning in the Belgian and Dutch real estate markets. By combining traditional leasing with flexible workspace solutions, Intervest appeals to a broad tenant base, including corporate clients and logistics operators. Its diversified approach mitigates sector-specific risks while capitalizing on urbanization trends and e-commerce-driven demand for logistics space.
Intervest reported revenue of €82.0 million for FY 2023, with net income of €5.9 million, reflecting a net margin of approximately 7.2%. The company generated €53.1 million in operating cash flow, demonstrating strong cash conversion from its real estate operations. Capital expenditures of €3.5 million suggest a disciplined approach to portfolio maintenance and development.
The company's diluted EPS of €0.20 indicates modest earnings power relative to its market capitalization. With a beta of 0.153, Intervest exhibits lower volatility than the broader market, typical for defensive real estate assets. The operating cash flow coverage of dividends appears adequate, supporting the current distribution policy.
Intervest maintains €3.1 million in cash against €680.2 million of total debt, indicating a leveraged balance sheet common in the REIT sector. The debt level represents a significant portion of the company's €652.5 million market capitalization, suggesting investors price in the leveraged nature of the real estate business model.
The company paid a dividend of €1.071 per share, representing an attractive yield given the current share price. Growth prospects appear tied to the Belgian and Dutch commercial real estate markets, with potential from both rental income growth and strategic property acquisitions. The focus on logistics properties positions Intervest to benefit from e-commerce trends.
With a market capitalization of €6.5 million, the company trades at a significant discount to its reported debt levels, suggesting the market may be pricing in challenges in the office real estate sector or concerns about leverage. The low beta indicates investors view the stock as relatively defensive within the real estate sector.
Intervest's strategic advantages include its focus on prime locations, diversified tenant base, and value-added services. The outlook depends on Belgian and Dutch commercial real estate market conditions, with logistics properties likely offering more growth potential than offices. The company's ability to manage its debt load while maintaining dividend payments will be crucial for investor confidence.
Company description, financial data from provided profile
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |