XLONBBOX
Market cap3.89bUSD
Dec 23, Last price
130.50GBP
1D
0.62%
1Q
-18.28%
Jan 2017
-5.11%
IPO
34.23%
Name
Tritax Big Box Reit PLC
Chart & Performance
Profile
Tritax Big Box REIT plc is the only listed vehicle dedicated to investing in very large logistics warehouse assets (Big Boxes) in the UK and is committed to delivering attractive and sustainable returns for shareholders. Investing in and actively managing existing built investments, land suitable for Big Box development and developments predominantly delivered through pre-let forward funded basis, the Company focuses on large, well-located, modern Big Box logistics assets, let to institutional-grade tenants on long-term leases (typically at least 12 years in length) with upward-only rent reviews and geographic and tenant diversification throughout the UK. The Company seeks to exploit the significant opportunity in this sub-sector of the UK logistics market owing to strong tenant demand and limited supply of Big Boxes. The Company is a real estate investment trust to which Part 12 of the UK Corporation Tax Act 2010 applies (REIT), is listed on the premium segment of the Official List of the UK Financial Conduct Authority and is a constituent of the FTSE 250, FTSE EPRA/NAREIT and MSCI indices.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 228,800 -139.90% | (573,500) -157.57% | 996,100 104.41% | |||||||
Cost of revenue | 39,700 | 54,400 | 40,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 189,100 | (627,900) | 955,200 | |||||||
NOPBT Margin | 82.65% | 109.49% | 95.89% | |||||||
Operating Taxes | 600 | (1,600) | (1,500) | |||||||
Tax Rate | 0.32% | |||||||||
NOPAT | 188,500 | (626,300) | 956,700 | |||||||
Net income | 70,000 -111.68% | (599,400) -161.63% | 972,600 116.42% | |||||||
Dividends | (135,300) | (129,200) | (114,300) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 49,600 | 2,300 | 302,800 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 46,800 | 34,000 | ||||||||
Long-term debt | 1,615,200 | 1,613,900 | 1,345,200 | |||||||
Deferred revenue | 34,700 | 38,600 | ||||||||
Other long-term liabilities | 5,100 | (1,532,400) | (1,345,200) | |||||||
Net debt | 1,383,200 | 1,408,800 | 1,079,400 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 185,300 | 177,400 | 196,100 | |||||||
CAPEX | 49,000 | (4,200) | ||||||||
Cash from investing activities | (67,200) | (302,100) | (327,300) | |||||||
Cash from financing activities | (81,300) | 101,200 | 144,500 | |||||||
FCF | (4,696,600) | (581,200) | 962,100 | |||||||
Balance | ||||||||||
Cash | 36,400 | 47,400 | 70,900 | |||||||
Long term investments | 195,600 | 204,500 | 228,900 | |||||||
Excess cash | 220,560 | 280,575 | 249,995 | |||||||
Stockholders' equity | 3,284,800 | 2,585,700 | 3,314,500 | |||||||
Invested Capital | 4,811,540 | 4,873,425 | 3,994,405 | |||||||
ROIC | 3.89% | 28.28% | ||||||||
ROCE | 3.76% | 17.21% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 1,881,931 | 1,868,638 | 1,769,074 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 189,100 | (626,200) | 960,600 | |||||||
EV/EBITDA | ||||||||||
Interest | 53,400 | 39,200 | 36,300 | |||||||
Interest/NOPBT | 28.24% | 3.80% |