XLONCAL
Market cap182mUSD
Dec 09, Last price
62.40GBP
Name
Capital & Regional PLC
Chart & Performance
Profile
Capital & Regional is a UK focused retail property REIT specialising in shopping centres that dominate their catchment, serving the non-discretionary and value orientated needs of the local communities. It has a strong track record of delivering value enhancing retail and leisure asset management opportunities across a portfolio of in-town shopping centres. Capital & Regional is listed on the main market of the London Stock Exchange (LSE) and has a secondary listing on the Johannesburg Stock Exchange (JSE). Capital & Regional owns seven shopping centres in Blackburn, Hemel Hempstead, Ilford, Luton, Maidstone, Walthamstow and Wood Green. Capital & Regional manages these assets through its in-house expert property and asset management platform.
Valuation
Title GBP in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 59,000 -19.29% | 73,100 -1.62% | |||||||
Cost of revenue | 41,400 | 45,600 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 17,600 | 27,500 | |||||||
NOPBT Margin | 29.83% | 37.62% | |||||||
Operating Taxes | (3,600) | (300) | |||||||
Tax Rate | |||||||||
NOPAT | 21,200 | 27,800 | |||||||
Net income | 3,700 -30.19% | 5,300 -129.94% | |||||||
Dividends | (5,200) | (1,200) | |||||||
Dividend yield | 4.71% | 1.15% | |||||||
Proceeds from repurchase of equity | 25,000 | ||||||||
BB yield | -22.65% | ||||||||
Debt | |||||||||
Debt current | 45,800 | 3,000 | |||||||
Long-term debt | 210,100 | 208,900 | |||||||
Deferred revenue | 5,800 | ||||||||
Other long-term liabilities | 300 | 26,200 | |||||||
Net debt | 216,900 | 154,700 | |||||||
Cash flow | |||||||||
Cash from operating activities | 14,000 | 17,200 | |||||||
CAPEX | (2,000) | (11,300) | |||||||
Cash from investing activities | (63,700) | 47,800 | |||||||
Cash from financing activities | 32,400 | (70,000) | |||||||
FCF | (11,000) | (133,600) | |||||||
Balance | |||||||||
Cash | 38,200 | 55,500 | |||||||
Long term investments | 800 | 1,700 | |||||||
Excess cash | 36,050 | 53,545 | |||||||
Stockholders' equity | 117,300 | 237,700 | |||||||
Invested Capital | 393,050 | 367,655 | |||||||
ROIC | 5.57% | 5.06% | |||||||
ROCE | 4.10% | 7.07% | |||||||
EV | |||||||||
Common stock shares outstanding | 191,600 | 170,651 | |||||||
Price | 0.58 -6.02% | 0.61 5.98% | |||||||
Market cap | 110,362 5.52% | 104,592 49.12% | |||||||
EV | 327,262 | 259,292 | |||||||
EBITDA | 18,300 | 29,800 | |||||||
EV/EBITDA | 17.88 | 8.70 | |||||||
Interest | 7,400 | 9,400 | |||||||
Interest/NOPBT | 42.05% | 34.18% |