XLONCREI
Market cap419mUSD
Dec 24, Last price
76.00GBP
1D
0.53%
1Q
-9.20%
Jan 2017
-30.43%
IPO
-27.45%
Name
Custodian Property Income REIT plc
Chart & Performance
Profile
Custodian REIT plc is a UK real estate investment trust, which listed on the main market of the London Stock Exchange on 26 March 2014. Its portfolio comprises properties predominantly let to institutional grade tenants on long leases throughout the UK and is principally characterised by small lot sizes, with individual property values of less than £10 million at acquisition. The Company offers investors the opportunity to access a diversified portfolio of UK commercial real estate through a closed-ended fund. By targeting smaller lot size properties, the Company intends to provide investors with an attractive level of income with the potential for capital growth. Custodian Capital Limited is the discretionary investment manager of the Company.
Valuation
Title GBP 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 | 46,243 4.75% | 44,147 10.67% | 39,891 0.79% | |||||||
Cost of revenue | 12,726 | 13,107 | 6,397 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 33,517 | 31,040 | 33,494 | |||||||
NOPBT Margin | 72.48% | 70.31% | 83.96% | |||||||
Operating Taxes | (108) | (230) | ||||||||
Tax Rate | ||||||||||
NOPAT | 33,517 | 31,148 | 33,724 | |||||||
Net income | (1,502) -97.72% | (65,821) -153.81% | 122,325 3,162.87% | |||||||
Dividends | (24,247) | (24,250) | (24,191) | |||||||
Dividend yield | 6.76% | 6.17% | 5.54% | |||||||
Proceeds from repurchase of equity | 25,057 | |||||||||
BB yield | -5.74% | |||||||||
Debt | ||||||||||
Debt current | 4,219 | 22,727 | ||||||||
Long-term debt | 177,290 | 172,102 | 113,883 | |||||||
Deferred revenue | 7,421 | 7,408 | ||||||||
Other long-term liabilities | (177,290) | 8,236 | 10,353 | |||||||
Net debt | 167,576 | 169,441 | 124,986 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 23,216 | 24,291 | 28,136 | |||||||
CAPEX | (1,977) | (1,225) | (3,515) | |||||||
Cash from investing activities | (891) | (40,057) | 26,608 | |||||||
Cash from financing activities | (19,491) | 11,022 | (48,741) | |||||||
FCF | 29,871 | 702,614 | (87,691) | |||||||
Balance | ||||||||||
Cash | 9,714 | 6,880 | 11,624 | |||||||
Long term investments | ||||||||||
Excess cash | 7,402 | 4,673 | 9,629 | |||||||
Stockholders' equity | 141,919 | 205,530 | 295,601 | |||||||
Invested Capital | 597,721 | 634,842 | 707,732 | |||||||
ROIC | 5.44% | 4.64% | 5.28% | |||||||
ROCE | 5.54% | 4.98% | 4.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 440,850 | 440,850 | 428,702 | |||||||
Price | 0.81 -8.74% | 0.89 -12.38% | 1.02 10.89% | |||||||
Market cap | 358,852 -8.74% | 393,238 -9.89% | 436,419 13.18% | |||||||
EV | 526,428 | 562,679 | 561,405 | |||||||
EBITDA | 33,657 | 31,160 | 33,501 | |||||||
EV/EBITDA | 15.64 | 18.06 | 16.76 | |||||||
Interest | 7,581 | 6,282 | 4,827 | |||||||
Interest/NOPBT | 22.62% | 20.24% | 14.41% |