NEPI Rockcastle N.V.

NEPI Rockcastle N.V.

7.75
EUR
+0.10
(+1.31%)
0.96EPS
Feb 24Next 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
0.32
0.37
0.5
0.65
0.74
0.83
0.96
0.86
0.88
1.02
1.21
1.25
1.3
0.73
Basic EPS, GAAP
0.34
0.42
0.53
0.73
-1.27
0.37
0.68
-0.28
0.39
0.72
0.75
0.88
0.7
0.96
Free Cash Flow per Basic Share
0.16
0.21
0.34
0.45
0.47
0.46
0.53
0.38
0.42
0.49
0.58
0.63
0.64
0.46
Dividend per Share
0.02
0.04
0.17
0.15
0.09
0.49
0.26
0.24
0.35
0.4
0.11
0.41
0.55
0.15
Book Value per Share
3.34
4.3
4.8
5.41
6.5
6.37
6.54
6.05
6.1
6.42
6.51
6.89
7.04
5.92
Tangible Book Value per Share
3.27
4.24
4.72
5.24
6.36
6.22
6.42
5.93
5.97
6.29
6.39
6.77
6.93
5.75
Basic Weighted Avg Shares
171
235
297
323
456
603
611
625
609
608
633
670
709
335
Sales/Revenue/Turnover
55
87
149
210
337
502
584
536
537
622
764
835
924
246
Operating Margin (%)
69.2
66.92
64.99
65.44
64.36
64.59
64.93
65.08
63.35
59.84
59.89
62.39
62.01
65.7
Depreciation Expense
- -
- -
- -
- -
- -
- -
- -
1
1
1
1
2
3
- -
Net Income, GAAP
57
99
158
235
-580
222
416
-175
235
435
477
588
499
323
Effective Tax Rate (%)
13.73
0.67
7.77
13.55
- -
19.82
9.3
- -
10.27
13.22
12.78
9.55
20.18
15
Profit Margin (%)
103.87
113.99
106.45
111.95
-172.03
44.22
71.28
-32.6
43.79
69.98
62.37
70.39
53.98
131.55
Working Capital
45
87
304
-43
715
-61
277
345
407
165
-267
328
-71
-65
LT Debt
176
174
557
655
1,635
1,832
2,293
2,245
2,311
2,595
2,075
3,013
2,802
567
Total Equity
712
1,241
1,497
1,815
3,915
3,846
4,097
3,692
3,720
3,899
4,305
4,908
5,006
2,026
Return on Invested Capital (%)
7.03
7.43
9.32
4.98
- -
4.52
5.46
- -
4.2
5.16
5.98
6.62
5.64
5.59
Return on Capital (%)
8.22
9.03
8.97
10.92
- -
4.41
7.5
- -
4.75
7.69
8.13
9.26
7.29
14.13
Return on Common Equity (%)
10.38
10.12
11.55
14.2
-20.24
5.72
10.5
-4.5
6.35
11.43
11.62
12.75
10.06
18.07

Capital Structure

EUR

•

in mil. unless spec.
Dec'16
Mar'17
Jun'17
ST Debt
79
93
86
LT Borrowings
655
559
567
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
335
342
342
Market Capitalization
- -
- -
- -

Working Capital

EUR

•

in mil. unless spec.
Dec'16
Mar'17
Jun'17
Total Current Assets
108
115
82
Cash, Cash Equivalents & STI
67
73
47
Accounts Receivable, Net
20
43
35
Inventories
- -
- -
- -
Total Current Liabilities
151
158
146
Payables & Accruals
- -
- -
- -
ST Debt
79
93
86
Deferred Revenue
- -
- -
- -

Growth Rates

EUR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
16.39%
6.4%
1.99%
Free Cash Flow
18.17%
14.05%
7.19%
Net Income, GAAP
-62.25%
-26.3%
-15.1%
Sales/Revenue/Turnover
21.75%
11.75%
10.72%
Total Cash Common Dividend
91.58%
66.45%
41.21%

Semi-annual Revenue

EUR

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
835
2025
- -
- -
924
2026
- -
- -
- -

Semi-annual Earnings Per Share

EUR

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
0.88
2025
- -
- -
0.7
2026
- -
- -
- -

Semi-annual Dividends Per Share

EUR

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
0.41
2025
- -
- -
0.55
2026
- -
- -
- -

Company Description

CEO
Marek Pawel Noetzel
Full Time Employees
676
Sector
Finance
Industry
Real estate development
Address
Strawinskylaan 563 Amsterdam NH Netherlands 1077 XX
IPO Date
Jul 12, 2017
Business
NEPI Rockcastle N.V. NEPI Rockcastle N.V. (NRP.JO) serves as the premier owner and operator of shopping centres across Central and Eastern Europe, managing a portfolio of 57 retail properties valued at €7.9 billion with 2.4 million square metres of gross leasable area, attracting over 347 million visits annually; the Group offers asset management, development, investment, leasing, and financial services focused on dominant retail destinations in eight countries including Poland (34% by market value), Romania (35%), Bulgaria (8%), Hungary (7%), Slovakia (7%), Croatia (4%), Czech Republic (3%), and Lithuania (2%). Founded in 2007 through the merger of New Europe Property Investments and Rockcastle Global Real Estate, the company maintains its registered office in Amsterdam, Netherlands, with key operational presence in Bucharest, Romania, and employs over 650 staff leveraging local expertise for tenant relationships with major international retailers such as Zara, Primark, JD Sports, Nike, Rituals, Lego, and Pandora. Its core offerings encompass income-producing shopping centres emphasizing high footfall, tenant sales growth, turnover rents, and ancillary green energy production from photovoltaic installations supplying 6% of electricity needs. The Group actively pursues growth via accretive acquisitions, developments, and sustainability initiatives; in 2024, it completed landmark purchases of Magnolia Park (100,000m2 GLA in Wroclaw, Poland, for €353 million) and Silesia City Center (88,400m2 GLA in Katowice, Poland, for €407 million), representing nearly €1 billion in total capital deployment and 40% of CEE retail real estate transactions that year, while divesting non-core Promenada Novi Sad in Serbia (€177 million) and an industrial asset in Romania. Development pipeline totals 187,900m2 GLA with €788 million investment including Promenada Bucharest extension, Bonarka City Center redevelopment, Arena Mall refurbishment, a major centre in Plovdiv (Bulgaria), Galati retail park (Romania), and residential projects; green energy expansions feature 38MW on-site capacity operational, 15MW rollout to 23 properties, and 159MW greenfield photovoltaic acquisitions in Romania (€110 million). To fund these, NEPI Rockcastle N.V. raised €500 million via green Eurobond (maturing 2032), €300 million equity placement (first since 2017), and €445 million IFC green facility, maintaining loan-to-value at 32.1%, €1.1 billion liquidity, BBB/BBB+ credit ratings, and 98.3% EPRA occupancy with 99% collection rate. In Q1 2025, it sustained NOI growth through leasing with brands like Zara, Lego, and Boss, alongside robust tenant sales and cost controls.