Data is not available at this time.
Consus Real Estate AG is a German real estate developer specializing in residential and commercial property development, complemented by planning, construction, and building services. The company operates in a highly competitive sector, leveraging its subsidiary relationship with ADLER Group S.A. to enhance its market reach. Its core revenue model revolves around property development and rentals, targeting urban and high-demand regions in Germany. While the company benefits from Germany's robust real estate market, it faces challenges from regulatory pressures and cyclical demand fluctuations. Consus positions itself as an integrated developer, offering end-to-end services, but its market share remains modest compared to larger peers. The firm’s focus on high-quality developments aims to differentiate it in a crowded market, though execution risks and financing constraints remain key hurdles.
In FY 2021, Consus reported revenue of €2.15 billion, but its net income was deeply negative at approximately -€1.0 billion, reflecting significant financial distress. The diluted EPS of -€6,216.45 underscores severe profitability challenges. Operating cash flow and capital expenditures were not reported, limiting visibility into cash generation or reinvestment efficiency. The revenue base suggests scale, but the extreme losses indicate structural inefficiencies or one-time impairments.
The company’s earnings power is severely compromised, as evidenced by the substantial net loss and negative EPS. With no reported operating cash flow, assessing capital efficiency is difficult. The lack of positive earnings or cash generation raises concerns about the sustainability of its business model without external financing or restructuring.
Consus’s balance sheet shows €151.7 million in cash against total debt of €120.0 million, indicating a strained liquidity position. The net loss of over €1.0 billion has likely eroded equity, though specific figures are unavailable. The high debt relative to cash reserves suggests elevated financial risk, potentially necessitating refinancing or asset sales to stabilize operations.
Growth trends are unclear due to the FY 2021 losses, and the company did not pay dividends, aligning with its distressed financial state. The absence of dividend payouts reflects a focus on preserving liquidity rather than shareholder returns. Future growth hinges on restructuring success and improved project execution in Germany’s competitive real estate market.
With a market cap of €191.2 million and a beta of 0.49, Consus is perceived as relatively low-risk compared to the broader market, though its financial distress contradicts this. Investors likely price in significant uncertainty, with valuation reflecting skepticism about turnaround prospects. The stock’s performance may hinge on ADLER Group’s support or strategic interventions.
Consus benefits from its affiliation with ADLER Group and its integrated development model, but its outlook is clouded by financial instability. A turnaround would require improved project margins, debt management, and possibly divestments. The German real estate market offers opportunities, but Consus must address its capital structure and operational inefficiencies to capitalize on them.
Company filings, market data
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
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 |