OTCMPMREF
Market cap1.08bUSD
Dec 20, Last price
10.75USD
Name
Primaris Real Estate Investment Trust
Chart & Performance
Profile
Primaris properties including all of H&R REIT's enclosed malls comprises real estate properties. The assets are located in Canada. Primaris properties including all of H&R REIT's enclosed malls(TSX:PMZ.UN) operates independently of H&R Real Estate Investment Trust as of December 31, 2021.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
Income | ||||||
Revenues | 410,970 8.13% | 380,064 49.64% | 253,979 -6.01% | |||
Cost of revenue | 208,357 | 196,103 | 125,917 | |||
Unusual Expense (Income) | ||||||
NOPBT | 202,613 | 183,961 | 128,062 | |||
NOPBT Margin | 49.30% | 48.40% | 50.42% | |||
Operating Taxes | (12,080) | (13,582) | ||||
Tax Rate | ||||||
NOPAT | 202,613 | 196,041 | 141,644 | |||
Net income | 102,271 -946.61% | (12,080) -103.41% | 354,571 -161.72% | |||
Dividends | (79,258) | (73,442) | (274) | |||
Dividend yield | ||||||
Proceeds from repurchase of equity | (60,635) | 594,749 | ||||
BB yield | ||||||
Debt | ||||||
Debt current | 200,000 | 450,131 | 143,000 | |||
Long-term debt | 1,295,790 | 568,800 | 424,008 | |||
Deferred revenue | ||||||
Other long-term liabilities | 321,308 | 54,978 | ||||
Net debt | 1,451,467 | 1,007,977 | 561,372 | |||
Cash flow | ||||||
Cash from operating activities | 166,367 | 164,307 | (76,168) | |||
CAPEX | (24,870) | |||||
Cash from investing activities | (467,520) | (112,608) | (46,090) | |||
Cash from financing activities | 334,522 | (46,381) | 112,886 | |||
FCF | (412,861) | 87,274 | (1,040,293) | |||
Balance | ||||||
Cash | 44,323 | 10,954 | 5,636 | |||
Long term investments | ||||||
Excess cash | 23,774 | |||||
Stockholders' equity | 2,087,629 | 2,191,326 | ||||
Invested Capital | 3,784,180 | 3,095,144 | 2,804,722 | |||
ROIC | 5.89% | 6.65% | 6.39% | |||
ROCE | 5.35% | 5.94% | 4.57% | |||
EV | ||||||
Common stock shares outstanding | 98,861 | 97,713 | 98,250 | |||
Price | ||||||
Market cap | ||||||
EV | ||||||
EBITDA | 205,208 | 185,822 | 128,322 | |||
EV/EBITDA | ||||||
Interest | 53,620 | 32,048 | 18,733 | |||
Interest/NOPBT | 26.46% | 17.42% | 14.63% |