CBRE Group Inc (CBRE)

Index:

S&P 500

$ 124.94
   
  • Change Today:
    $0.38
  • 52 Week High: $144.74
  • 52 Week Low: $85.63
  • Currency: US Dollars
  • Shares Issued: 302.05m
  • Volume: 2,005,671
  • Market Cap: $37,738m
  • RiskGrade: 180
  • Beta: 0.99

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 35,767.00 31,949.00 30,828.00 27,746.04 23,826.20
Operating Profit/(Loss) 1,413.00 1,117.00 1,512.00 1,637.47 969.76
Profit Before Tax 1,218.00 1,277.00 1,658.00 2,409.42 969.97
Profit After Tax 1,036.00 1,027.00 1,424.00 1,841.92 755.87
           
Earnings per Share - Basic 316.00¢ 320.00¢ 436.00¢ 548.00¢ 224.00¢
Earnings per Share - Adjusted 316.00¢ 320.00¢ 436.00¢ 548.00¢ 224.00¢
           
Dividend per Share n/a n/a n/a n/a n/a
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 2,112.00 1,937.00 1,869.00 1,862.47 1,835.36
Intangible Assets 7,919.00 7,210.00 7,061.00 7,404.60 5,189.52
Other Non-Current Assets 4,382.00 3,735.00 3,054.00 2,724.05 2,168.63
  14,413.00 12,882.00 11,984.00 11,991.13 9,193.51
Current Assets          
Inventories n/a n/a n/a n/a n/a
Cash at Bank & in Hand 1,114.00 1,265.00 1,318.00 2,430.95 1,896.19
Other Current Assets 8,856.00 8,401.00 7,211.00 7,651.41 6,949.44
  9,970.00 9,666.00 8,529.00 10,082.36 8,845.63
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 24,383.00 22,548.00 20,513.00 22,073.49 18,039.14
Current Liabilities          
Borrowings 590.00 267.00 1,149.00 1,542.54 1,599.33
Other Current Liabilities 8,697.00 7,976.00 7,093.00 6,876.33 5,544.65
           
Current Liabilities 9,287.00 8,243.00 8,242.00 8,418.87 7,143.98
           
Net Current Assets c683.00 c1,423.00 c287.00 c1,663.50 c1,701.65
           
Borrowings 4,552.00 3,893.00 2,166.00 2,654.69 2,497.00
Other Non-Current Liabilities 1,352.00 1,345.00 1,499.00 1,640.82 892.50
Non-Current Liabilities 5,904.00 5,238.00 3,665.00 4,295.51 3,389.50
           
Other Liabilities n/a n/a n/a n/a 385.57
Total Liabilities 15,191.00 13,481.00 11,907.00 12,714.37 10,919.06
           
Net Assets 9,192.00 9,067.00 8,606.00 9,359.12 7,120.09
           
Shareholders Funds 8,411.00 8,267.00 7,853.00 8,528.19 7,078.33
           
Minority Interests/Other Equity 781.00 800.00 753.00 830.92 41.76
Total Equity 9,192.00 9,067.00 8,606.00 9,359.12 7,120.09
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 1,709.00 480.00 1,629.00 2,364.18 1,830.78
Net Cash Flow from Investing Activities (1,514.00) (681.00) (832.00) (1,280.90) (341.58)
Net Cash Flow from Financing Activities (344.00) 167.00 (1,932.00) (582.75) (543.69)
Net Increase/Decrease In Cash (149.00) (34.00) (1,135.00) 500.53 945.50
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted 41.5 29.1 17.7 19.8 28.0
PEG - Adjusted n/a n/a n/a 0.1 n/a
Earnings per Share Growth - Adjusted -1% -27% -20% 145% -41%
Dividend Cover n/a n/a n/a n/a n/a
Revenue per Share 11,841.34¢ 10,577.32¢ 10,206.19¢ 9,185.85¢ 7,888.11¢
Pre-Tax Profit per Share 403.24¢ 422.77¢ 548.91¢ 797.68¢ 321.13¢
Operating Margin 3.95% 3.50% 4.90% 5.90% 4.07%
Return on Capital Employed 18.99% 21.22% 34.12% 39.17% 16.09%
           
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%
Dividend per Share Growth n/a n/a n/a n/a n/a
Operating Cash Flow per Share 565.80¢ 158.91¢ 539.31¢ 782.71¢ 606.11¢
Cash Incr/Decr per Share (49.33¢) (11.26¢) (375.76¢) 165.71¢ 313.03¢
Net Asset Value per Share (exc. Intangibles) 421.45¢ 614.79¢ 511.50¢ 647.08¢ 639.15¢
Net Gearing 47.89% 35.02% 25.43% 20.71% 31.08%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Forecast figures based on normalised accounts.

 

Top of Page