Loading...
ARCX
OGCP
Market cap839mUSD
Oct 07, Last price  
7.51USD
1D
-7.85%
1Q
-4.45%
Jan 2017
-61.80%
IPO
-74.49%
Name

Empire State Realty OP LP

Chart & Performance

D1W1MN
P/E
16.07
P/S
1.09
EPS
0.47
Div Yield, %
1.40%
Shrs. gr., 5y
-1.81%
Rev. gr., 5y
0.86%
Revenues
763m
+3.19%
268,797,000232,315,000246,545,000294,788,000260,294,000311,850,000635,326,000657,634,000678,000,000712,468,000731,511,000731,343,000609,228,000624,094,000727,041,000739,572,000763,152,000
Net income
52m
-3.01%
52,720,00041,837,00046,118,00060,242,00048,643,00082,527,00027,143,00034,666,00052,392,00063,583,00066,539,00084,290,000-22,889,000-13,037,00063,212,00053,245,00051,642,000
CFO
261m
+12.22%
75,410,00058,509,00074,381,00050,527,00094,353,000-69,906,000138,558,000203,187,000218,583,000191,455,000279,022,000232,591,000182,293,000212,486,000211,173,000232,491,000260,892,000
Dividend
Sep 16, 20240.035 USD/sh

Profile

Empire State Realty OP, L.P. operates as a subsidiary of Empire State Realty Trust, Inc.
URL
IPO date
Oct 02, 2013
Employees
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
763,152
3.19%
739,572
1.72%
727,041
16.50%
Cost of revenue
424,395
402,955
383,119
Unusual Expense (Income)
NOPBT
338,757
336,617
343,922
NOPBT Margin
44.39%
45.52%
47.30%
Operating Taxes
2,688
2,715
1,546
Tax Rate
0.79%
0.81%
0.45%
NOPAT
336,069
333,902
342,376
Net income
51,642
-3.01%
53,245
-15.77%
63,212
-584.87%
Dividends
(27,422)
(26,885)
(27,310)
Dividend yield
1.00%
1.08%
1.55%
Proceeds from repurchase of equity
(13,105)
(90,176)
BB yield
0.52%
5.12%
Debt
Debt current
101,518
88,054
8,632
Long-term debt
2,410,511
2,209,370
2,303,477
Deferred revenue
2,480,503
Other long-term liabilities
107,044
237,059
(2,466,240)
Net debt
2,126,564
1,950,804
2,029,739
Cash flow
Cash from operating activities
260,892
232,491
211,173
CAPEX
(126,268)
Cash from investing activities
(397,122)
(77,340)
(230,891)
Cash from financing activities
158,576
(62,873)
(140,242)
FCF
266,298
698,201
222,125
Balance
Cash
385,465
346,620
264,434
Long term investments
17,936
Excess cash
347,307
309,641
246,018
Stockholders' equity
733,926
670,076
657,847
Invested Capital
3,498,012
3,137,259
3,734,775
ROIC
10.13%
9.72%
9.25%
ROCE
8.81%
9.77%
8.58%
EV
Common stock shares outstanding
269,019
265,633
269,948
Price
10.18
8.32%
9.40
43.95%
6.53
-26.38%
Market cap
2,739,071
9.70%
2,496,950
41.65%
1,762,760
-27.73%
EV
5,646,841
5,193,281
4,551,155
EBITDA
523,575
526,528
560,816
EV/EBITDA
10.79
9.86
8.12
Interest
109,710
101,484
101,206
Interest/NOPBT
32.39%
30.15%
29.43%