Market Price

2.16 

-0.09 -4.0%

as of Jan 25 '23

52 Week Range:

1.53 64.45


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

As an investor and a developer, Icade is an integrated real estate player that designs innovative real estate products and services adapted to new urban lifestyles and habits. By placing corporate social responsibility and innovation at the core of its strategy, Icade is closely involved with stakeholders and users in the cities—local authorities and communities, companies and employees, institutions and associations. As an office and healthcare property investor (portfolio value of €11.6bn as of 06/30/2020 on a proportionate consolidation basis) and as a property developer (2019 economic revenues of nearly €1bn), Icade has been able to reinvent the real estate business and foster the emergence of tomorrow's greener, smarter and more responsible cities. Icade is a significant player in the Greater Paris area and major French cities. Icade is listed on Euronext Paris as a French Listed Real Estate Investment Company (société d'investissement immobilier cotée, SIIC). Its leading shareholder is the Caisse des dépôts Group.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Equity (BVPS) 53.80
51.25
49.53
53.31
50.64
45.25
43.69
41.54
38.43
38.63
38.17
growth rate -4.7% -3.4% 7.6% -5.0% -10.6% -3.5% -4.9% -7.5% 0.5% -1.2%
Earnings BIT 142.10
98.90
233.10
246.20
219.60
197.70
245.70
251.00
248.70
545.10
592.60
growth rate -30.4% 135.7% 5.6% -10.8% -10.0% 24.3% 2.2% -0.9% 119.2% 8.7%
Avg.PE 33.78
65.79
32.57
63.77
61.15
88.26
35.53
36.75
25.58
189.47
21.65
growth rate 94.8% -50.5% 95.8% -4.1% 44.3% -59.7% 3.4% -30.4% 640.7% -88.6%
ROA 1.29
0.70
1.40
1.48
-2.03
0.57
1.60
1.35
2.47
0.19
2.63
growth rate -45.7% 100.0% 5.7% -100.0% 100.0% 180.7% -15.6% 83.0% -92.3% 1,284.2%
ROE 3.34
1.96
3.72
3.69
-5.44
1.65
5.03
4.75
9.45
0.80
8.35
growth rate -41.3% 89.8% -0.8% -100.0% 100.0% 204.9% -5.6% 99.0% -91.5% 943.8%
ROIC 0.38
1.95
3.14
3.03
-1.48
1.72
2.58
2.56
4.12
1.20
4.04
growth rate 413.2% 61.0% -3.5% -100.0% 100.0% 50.0% -0.8% 60.9% -70.9% 236.7%
Cur. Ratio 1.25
1.63
1.02
1.13
0.97
0.93
0.83
0.93
1.20
1.02
0.91
growth rate 30.4% -37.4% 10.8% -14.2% -4.1% -10.8% 12.1% 29.0% -15.0% -10.8%
Quick Ratio 0.82
0.97
0.60
0.86
0.59
0.61
0.45
0.62
0.78
0.73
0.47
growth rate 18.3% -38.1% 43.3% -31.4% 3.4% -26.2% 37.8% 25.8% -6.4% -35.6%
Leverage 2.66
2.94
2.48
2.52
2.84
2.92
3.37
3.69
3.95
4.49
2.62
growth rate 10.5% -15.7% 1.6% 12.7% 2.8% 15.4% 9.5% 7.1% 13.7% -41.7%
Balance Sheet Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Acct.Receivable 750.00
1,144.00
733.20
813.30
660.40
613.50
831.50
1,062.50
1,020.50
576.20
636.70
growth rate 52.5% -35.9% 10.9% -18.8% -7.1% 35.5% 27.8% -4.0% -43.5% 10.5%
Acct.Payable 499.00
550.00
399.20
410.90
359.80
388.70
498.90
668.70
662.00
512.50
519.40
growth rate 10.2% -27.4% 2.9% -12.4% 8.0% 28.4% 34.0% -1.0% -22.6% 1.4%
Cur.Assets 2,151.00
2,755.00
2,234.20
2,022.10
1,919.30
1,564.00
1,808.10
2,203.20
2,381.20
2,265.80
2,072.00
growth rate 28.1% -18.9% -9.5% -5.1% -18.5% 15.6% 21.9% 8.1% -4.9% -8.6%
Total Assets 7,280.00
7,802.00
10,278.80
10,200.10
10,203.70
10,037.00
11,309.00
11,759.20
12,513.50
17,205.00
17,608.90
growth rate 7.2% 31.8% -0.8% 0.0% -1.6% 12.7% 4.0% 6.4% 37.5% 2.4%
Cash 414.00
444.00
512.30
478.20
451.40
272.40
420.30
634.60
767.10
1,190.10
655.70
growth rate 7.3% 15.4% -6.7% -5.6% -39.7% 54.3% 51.0% 20.9% 55.1% -44.9%
Inventory 628.00
692.00
631.40
450.80
430.50
492.30
443.40
479.70
563.10
472.10
556.40
growth rate 10.2% -8.8% -28.6% -4.5% 14.4% -9.9% 8.2% 17.4% -16.2% 17.9%
Cur.Liabilities 1,725.00
1,686.00
2,133.90
1,786.70
1,979.30
1,674.10
2,142.70
2,439.90
2,041.60
2,443.60
2,286.90
growth rate -2.3% 26.6% -16.3% 10.8% -15.4% 28.0% 13.9% -16.3% 19.7% -6.4%
Liabilities 4,540.00
4,836.00
5,698.90
5,669.90
5,936.20
5,936.60
7,181.70
7,822.50
8,418.70
9,048.50
8,969.70
growth rate 6.5% 17.8% -0.5% 4.7% 0.0% 21.0% 8.9% 7.6% 7.5% -0.9%
LT Debt 2,608.00
2,929.00
3,278.90
3,558.60
3,844.70
4,152.30
4,925.10
5,265.90
5,991.60
6,205.60
6,320.40
growth rate 12.3% 12.0% 8.5% 8.0% 8.0% 18.6% 6.9% 13.8% 3.6% 1.9%
Equity 2,740.00
2,966.10
4,167.60
4,042.30
3,592.50
3,435.20
3,353.00
3,185.20
3,168.70
6,464.20
6,721.70
growth rate 8.3% 40.5% -3.0% -11.1% -4.4% -2.4% -5.0% -0.5% 104.0% 4.0%
Common Shares 52.00
52.00
61.00
74.00
74.00
74.00
74.00
113.60
113.60
113.60
116.20
growth rate 0.0% 17.3% 21.3% 0.0% 0.0% 0.0% 53.5% 0.0% 0.0% 2.3%
Cash Flow Statement Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Capital Expenditures 533.90
198.80
352.10
685.10
633.30
829.70
677.90
525.40
785.90
530.60
1,026.70
growth rate -62.8% 77.1% 94.6% -7.6% 31.0% -18.3% -22.5% 49.6% -32.5% 93.5%
Cash Dividends 175.20
192.60
188.50
270.90
275.10
275.30
295.60
317.80
340.00
296.50
196.10
growth rate 9.9% -2.1% 43.7% 1.6% 0.1% 7.4% 7.5% 7.0% -12.8% -33.9%
Cash From OA 221.00
79.00
170.10
486.20
305.30
215.00
337.40
356.30
369.00
650.10
529.10
growth rate -64.3% 115.3% 185.8% -37.2% -29.6% 56.9% 5.6% 3.6% 76.2% -18.6%
FCF per Share -7.39
-6.70
-7.11
-2.15
-1.15
-4.02
-8.33
-4.70
-2.94
-3.14
-0.68
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Sale Purchase of Stock 0.50
6.90
6.10
growth rate 1,280.0% -11.6%
FCF -505.00
-347.00
-119.00
-199.00
-323.00
-620.00
-341.00
-169.00
-416.00
120.00
-498.00
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -100.0%
Income Statement Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Sales 1,495.00
1,500.00
1,458.20
1,718.50
1,439.70
1,492.80
1,620.00
1,772.60
1,512.20
1,428.70
1,648.00
growth rate 0.3% -2.8% 17.9% -16.2% 3.7% 8.5% 9.4% -14.7% -5.5% 15.4%
Op.Income 98.00
61.00
233.10
246.20
219.60
197.70
245.70
251.00
248.70
545.10
592.60
growth rate -37.8% 282.1% 5.6% -10.8% -10.0% 24.3% 2.2% -0.9% 119.2% 8.7%
IBT 142.10
97.40
183.80
204.50
-96.20
99.20
196.50
217.80
343.80
188.60
644.70
growth rate -31.5% 88.7% 11.3% -100.0% 100.0% 98.1% 10.8% 57.9% -45.1% 241.8%
Net Income 98.00
61.00
126.90
151.50
-207.60
58.00
165.50
154.90
300.20
79.50
400.10
growth rate -37.8% 108.0% 19.4% -100.0% 100.0% 185.3% -6.4% 93.8% -73.5% 403.3%
EPS 1.80
1.00
2.09
2.06
-2.82
0.79
2.24
2.09
4.06
1.07
5.33
growth rate -44.4% 109.0% -1.4% -100.0% 100.0% 183.5% -6.7% 94.3% -73.7% 398.1%
Gross Profit 701.00
690.00
691.40
762.20
722.20
747.20
773.40
849.50
807.60
812.90
894.80
growth rate -1.6% 0.2% 10.2% -5.3% 3.5% 3.5% 9.8% -4.9% 0.7% 10.1%

Quarterly Statements

Item Name Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Earnings BIT 72.15
226.45
226.45
166.65
166.65
growth rate 213.9% 0.0% -26.4% 0.0%
Balance Sheet Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Acct.Receivable 895.10
636.70
636.70
692.00
692.00
growth rate -28.9% 0.0% 8.7% 0.0%
Acct.Payable 476.30
519.40
519.40
546.00
546.00
growth rate 9.1% 0.0% 5.1% 0.0%
Cur.Assets 2,251.10
2,072.00
2,072.00
2,378.40
2,378.40
growth rate -8.0% 0.0% 14.8% 0.0%
Total Assets 12,571.30
17,608.90
17,608.90
18,313.00
18,313.00
growth rate 40.1% 0.0% 4.0% 0.0%
Cash 886.40
655.70
655.70
975.00
975.00
growth rate -26.0% 0.0% 48.7% 0.0%
Inventory 468.90
556.40
556.40
711.40
711.40
growth rate 18.7% 0.0% 27.9% 0.0%
Cur.Liabilities 2,097.90
2,286.90
2,286.90
2,565.10
2,565.10
growth rate 9.0% 0.0% 12.2% 0.0%
Liabilities 8,834.50
8,969.70
8,969.70
9,453.40
9,453.40
growth rate 1.5% 0.0% 5.4% 0.0%
LT Debt 6,316.70
6,320.40
6,320.40
6,709.90
6,709.90
growth rate 0.1% 0.0% 6.2% 0.0%
Equity 2,889.50
6,721.70
6,721.70
6,835.40
6,835.40
growth rate 132.6% 0.0% 1.7% 0.0%
Common Shares 116.20
116.20
116.20
116.20
116.20
growth rate 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Capital Expenditures 161.35
352.00
352.00
growth rate 118.2% 0.0%
Cash Dividends 98.05
growth rate
Cash From OA 113.70
150.85
150.85
growth rate 32.7% 0.0%
Sale Purchase of Stock
growth rate
FCF -47.65
-201.15
-201.15
growth rate 0.0% 0.0%
Income Statement Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Sales 415.00
411.30
411.30
441.05
441.05
growth rate -0.9% 0.0% 7.2% 0.0%
Op.Income 72.15
226.45
226.45
166.65
166.65
growth rate 213.9% 0.0% -26.4% 0.0%
IBT 111.00
211.35
211.35
243.65
243.65
growth rate 90.4% 0.0% 15.3% 0.0%
Net Income 94.05
106.00
106.00
175.40
175.40
growth rate 12.7% 0.0% 65.5% 0.0%
EPS
growth rate
Gross Profit 226.95
222.75
222.75
239.60
239.60
growth rate -1.9% 0.0% 7.6% 0.0%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

D (48.09)

YOY Growth Grade:

F (13.87)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 125.51 6.69 7.47
EPS / Growth 8.6% 0.32 9.5%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 15.5%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 8.6% 11.2% 11.2%
Future PE 7.47 14.94 14.94
Future EPS 0.74 0.93 0.93
Value Price
MOS %
1.36
-36.9%
3.45
59.8%
3.45
59.8%
MOS Price 0.68 1.73 1.73
IRT 5.14 4.84 4.84

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.