Carmila SA

Carmila SA

14.38
EUR
-0.06
(-0.42%)
2.31BMarket Cap
Feb 18Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
5.83
0.61
1.23
2.67
2.53
3.06
3.22
3.06
2.98
3.09
3.24
3.57
3.87
- -
Basic EPS, GAAP
3.48
1.91
3.01
2.85
2.63
1.21
0.79
-1.42
1.33
1.52
0.02
2.21
1.32
- -
Free Cash Flow per Basic Share
4.19
2.25
-2.34
1.72
2.21
1.78
2.06
1.19
1.19
2.06
1.83
2.07
2.07
- -
Dividend per Share
- -
4.89
1.04
0.75
1.38
0.75
1.5
0.52
0.65
1
1.17
1.2
1.25
- -
Book Value per Share
18.57
15.67
17.75
50.55
26.21
26.75
25.93
22.91
23.16
24.37
23.12
24.17
24.32
24.7
Tangible Book Value per Share
18.57
15.67
17.75
50.46
26.17
26.72
25.9
22.88
23.13
24.35
23.1
24.15
24.31
24.68
Basic Weighted Avg Shares
3
3
3
103
119
136
136
140
144
144
143
142
140
139
Sales/Revenue/Turnover
19
2
4
276
301
415
439
429
429
446
462
507
544
- -
Operating Margin (%)
18.09
23.89
80.19
76.93
73.53
62.91
63.4
49.99
54.9
64.77
62.42
89.71
62.26
- -
Depreciation Expense
- -
- -
- -
- -
2
6
1
3
- -
7
6
4
1
- -
Net Income, GAAP
11
6
10
295
314
164
108
-199
192
219
3
314
185
- -
Effective Tax Rate (%)
28.43
35.92
- -
8.76
9.85
24.4
18.91
- -
- -
1.11
71.18
0.51
9
- -
Profit Margin (%)
59.69
314.95
244.3
106.84
104.28
39.41
24.66
-46.29
44.73
49.2
0.6
61.91
34.1
- -
Working Capital
44
-6
-9
-65
179
111
-46
34
24
297
311
61
-66
-336
LT Debt
- -
- -
- -
2,030
1,952
2,283
2,270
2,371
2,377
2,531
2,477
2,676
2,556
2,393
Total Equity
61
51
58
2,651
3,542
3,653
3,546
3,268
3,381
3,507
3,293
3,419
3,400
3,424
Return on Invested Capital (%)
9.81
4.89
- -
13.92
6.78
3.57
2.59
- -
- -
4.92
0.4
6.74
4.71
- -
Return on Capital (%)
16.78
9.56
- -
13.62
6.73
3.41
2.49
- -
- -
4.54
0.45
6.82
4.38
- -
Return on Common Equity (%)
20.66
11.2
18.96
21.81
10.16
4.55
3.01
-5.84
5.79
6.38
0.08
9.37
5.45
- -

Capital Structure

EUR

•

in mil. unless spec.
Jun'25
Dec'25
Jun'26
ST Debt
188
122
395
LT Borrowings
2,534
2,515
2,353
LT Finance Leases
41
41
39
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
141
140
138
Market Capitalization
2,361
2,347
2,305

Working Capital

EUR

•

in mil. unless spec.
Jun'25
Dec'25
Jun'26
Total Current Assets
320
300
284
Cash, Cash Equivalents & STI
112
125
85
Accounts Receivable, Net
137
104
117
Inventories
- -
- -
- -
Total Current Liabilities
434
365
620
Payables & Accruals
- -
- -
- -
ST Debt
188
122
395
Deferred Revenue
- -
- -
- -

Growth Rates

EUR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
453.18%
0.87%
-0.56%
Free Cash Flow
-223.17%
15.02%
-0.73%
Net Income, GAAP
1,328%
2,175.03%
-40.9%
Sales/Revenue/Turnover
652.34%
4.9%
7.3%
Total Cash Common Dividend
229.27%
20.56%
3.13%

Semi-annual Revenue

EUR

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
507
2025
- -
- -
544
2026
- -
- -
- -

Semi-annual Earnings Per Share

EUR

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
2.21
2025
- -
- -
1.32
2026
- -
- -
- -

Semi-annual Dividends Per Share

EUR

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
1.2
2025
- -
- -
1.25
2026
- -
- -
- -

Company Description

CEO
Marie Cheval
Full Time Employees
259
Sector
Retail trade
Industry
Discount stores
Address
25, rue d’Astorg Paris IF France 75008
IPO Date
Nov 4, 1999
Business
Carmila S.A. is a leading European owner and manager of shopping centers, primarily those adjoining Carrefour hypermarkets; it engages in marketing, leasing, portfolio management, property regeneration, and value extraction across its assets. Founded in 2014 by Carrefour and major institutional investors and headquartered in Paris, France, the company operates 251 shopping centers valued at €6.7 billion as of December 2024, with leading or joint-leading positions in their catchment areas; its portfolio spans France (168 centers, 74% of value), Spain (75 centers, 21%), and Italy, serving over 6,400 partner retailers including brands in fashion (Zara, Mango, Kiabi), health and beauty (GrandOptical, Optic 2000, Krys, Alain Afflelou, Rituals), discount chains (Action, Normal, Tedi), food and restaurants (Krispy Kreme, KFC, Pitaya, O’Tacos), sports (Decathlon, Intersport, JD Sport, Courir), and others (LEGO, Rossmann); core services encompass commercial leasing tailored to surface area and location needs, pop-up stores for visibility and sales boosts, franchising and affiliation matchmaking, Carmila Retail Development investments in promising retailers (13 partnerships covering 305 stores as of 2024), omnichannel platforms including Next Tower (213 towers generating €2.7 million locked-in rental income), and agile restructuring projects. The company derives the majority of its revenue from France and targets everyday convenience retail for local communities, with average occupancy at a record 96.7% (96.2% including recent additions), retailer sales up 1.8% in 2024, footfall up 0.6%, and over 600 million annual visitors. In 2024, Carmila completed the acquisition of Galimmo SCA for €300 million at a 38% discount to EPRA NDV (finalized July-October, adding 51 assets mostly in northeast France valued at €724 million, generating €155 million negative goodwill, €5 million annual cost synergies from 2025, and improved collection rate to 96.6%), issued its inaugural €300 million Green Bond (September, maturing 2032 at 3.875% coupon) plus €100 million tap, sold non-strategic assets including four in Spain for €37.3 million (November 2025) and others totaling €300 million since 2022, signed 942 leases for €54.3 million minimum guaranteed rent (positive 3.0% reversion), completed 46 agile projects (€40 million Capex), advanced 15 mixed-use developments with Carrefour, and progressed five major expansions (Orléans, Montesson, Toulouse Labège, Antibes, Terrassa; €200 million total Capex from 2026); it maintains a BBB stable rating from S&P, EPRA LTV of 38.9%, no refinancing maturities before May 2027, and targets recurring earnings per share of €1.75 in 2025 (up 4.8%).