Data is not available at this time.
TLG Immobilien AG is a German commercial real estate company specializing in the leasing, management, and development of office, retail, and hotel properties. As a subsidiary of Aroundtown SA, it benefits from a strong backing while maintaining a focused portfolio in key urban markets. The company operates seven hotels, diversifying its income streams beyond traditional office and retail leasing. Its core revenue model relies on long-term rental contracts and asset appreciation, positioning it as a stable player in Germany’s real estate sector. TLG’s market position is reinforced by its strategic holdings in Berlin and other major cities, where demand for commercial space remains resilient. The company’s emphasis on high-quality properties and tenant diversification mitigates sector-specific risks, such as retail volatility. While it faces competition from larger REITs and private investors, its niche focus and operational expertise provide a competitive edge in localized markets.
In FY 2020, TLG reported revenue of €269.8 million, with net income significantly higher at €491 million, reflecting gains from property valuations and efficient cost management. Operating cash flow stood at €101.1 million, indicating solid operational performance. Capital expenditures were minimal at €1.3 million, suggesting a focus on maintaining existing assets rather than aggressive expansion.
The company’s diluted EPS of €4.8 underscores strong earnings power, driven by rental income and strategic asset management. With a robust cash position of €524 million and total debt of €898.2 million, TLG maintains a balanced leverage profile, supporting its ability to service obligations while funding selective growth initiatives.
TLG’s balance sheet reflects financial stability, with cash and equivalents covering a significant portion of its debt. The debt-to-equity ratio appears manageable, given the illiquid nature of real estate assets. The company’s liquidity position and access to capital markets provide flexibility for refinancing or acquisitions.
TLG’s growth is anchored in organic rental income and selective asset repositioning. The dividend payout of €5.48 per share highlights a shareholder-friendly approach, aligning with its stable cash flow generation. However, future dividend sustainability will depend on maintaining occupancy rates and asset performance in a post-pandemic environment.
The company’s valuation metrics are influenced by its real estate holdings and income stability. A beta of 1.5 suggests higher volatility relative to the market, reflecting sector-specific risks. Investors likely price in a premium for its urban-focused portfolio and long-term lease structures.
TLG’s strategic advantages include its prime property locations, diversified tenant base, and backing by Aroundtown SA. The outlook remains cautiously optimistic, with potential headwinds from economic uncertainty offset by resilient demand for quality commercial spaces in Germany’s major cities.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
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 |