XJSESSS
Market cap411mUSD
Dec 20, Last price
1,589.00ZAR
1D
1.92%
1Q
4.68%
Jan 2017
47.13%
IPO
-98.40%
Name
Stor-Age Property REIT Ltd
Chart & Performance
Profile
Stor-Age Property REIT Ltd is a real estate investment trust. The firm invests in the real estate markets of South Africa. It is focused on the ownership, acquisition, development and management of prime self storage assets. Stor-Age Property REIT Ltd was founded in 2006 and is based in South Africa.
IPO date
Nov 16, 2015
Employees
Domiciled in
ZA
Incorporated in
ZA
Valuation
Title ZAR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 1,291,420 16.69% | 1,106,738 19.61% | 925,276 14.98% | |||||||
Cost of revenue | 501,053 | 318,906 | 251,060 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 790,367 | 787,832 | 674,216 | |||||||
NOPBT Margin | 61.20% | 71.19% | 72.87% | |||||||
Operating Taxes | 84,778 | 63,415 | 271,413 | |||||||
Tax Rate | 10.73% | 8.05% | 40.26% | |||||||
NOPAT | 705,589 | 724,417 | 402,803 | |||||||
Net income | 706,216 -2.53% | 724,583 -28.94% | 1,019,737 -14.47% | |||||||
Dividends | (571,879) | (549,612) | (480,584) | |||||||
Dividend yield | 8.80% | 8.93% | 7.29% | |||||||
Proceeds from repurchase of equity | (2,571) | 513,044 | 1,077,161 | |||||||
BB yield | 0.04% | -8.34% | -16.35% | |||||||
Debt | ||||||||||
Debt current | 160,000 | 195,100 | 189,279 | |||||||
Long-term debt | 4,601,802 | 4,044,754 | 3,114,918 | |||||||
Deferred revenue | 87,675 | 78,155 | 63,220 | |||||||
Other long-term liabilities | 763,412 | (71,537) | (57,641) | |||||||
Net debt | 3,659,419 | 3,342,110 | 2,724,605 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 573,279 | (39,911) | 58,206 | |||||||
CAPEX | (9,905) | (15,156) | ||||||||
Cash from investing activities | (304,513) | (231,732) | (1,222,673) | |||||||
Cash from financing activities | (323,565) | 305,821 | 1,227,126 | |||||||
FCF | 431,822 | 764,984 | 518,314 | |||||||
Balance | ||||||||||
Cash | 308,894 | 355,531 | 222,333 | |||||||
Long term investments | 793,489 | 542,213 | 357,259 | |||||||
Excess cash | 1,037,812 | 842,407 | 533,328 | |||||||
Stockholders' equity | 7,598,594 | 7,194,619 | 6,643,187 | |||||||
Invested Capital | 10,966,325 | 10,202,553 | 9,108,272 | |||||||
ROIC | 6.67% | 7.50% | 4.76% | |||||||
ROCE | 6.35% | 6.90% | 6.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 479,759 | 478,740 | 445,835 | |||||||
Price | 13.55 5.45% | 12.85 -13.06% | 14.78 12.82% | |||||||
Market cap | 6,500,734 5.67% | 6,151,809 -6.64% | 6,589,441 18.21% | |||||||
EV | 10,224,707 | 9,552,335 | 9,360,259 | |||||||
EBITDA | 800,294 | 796,428 | 682,525 | |||||||
EV/EBITDA | 12.78 | 11.99 | 13.71 | |||||||
Interest | 235,666 | 170,620 | 116,838 | |||||||
Interest/NOPBT | 29.82% | 21.66% | 17.33% |