Loading...
XLONDLN
Market cap2.77bUSD
Dec 23, Last price  
1,970.00GBP
1D
-0.10%
1Q
-18.73%
Jan 2017
-28.93%
Name

Derwent London PLC

Chart & Performance

D1W1MN
XLON:DLN chart
P/E
P/S
826.04
EPS
Div Yield, %
0.04%
Shrs. gr., 5y
0.09%
Rev. gr., 5y
3.22%
Revenues
268m
+7.55%
48,000,00046,600,00058,000,000103,800,000120,400,000125,300,000121,100,000127,500,000150,600,000161,600,000179,500,000202,200,000194,200,000203,700,000228,500,000227,600,000266,899,999240,300,000249,000,000267,800,000
Net income
-476m
L+69.84%
72,600,000116,700,000182,200,00097,000,000-586,400,000-26,800,000343,600,000228,300,000226,900,000456,600,000737,700,000766,200,00058,700,000314,000,000222,300,000283,400,000-77,600,000252,300,000-280,500,000-476,400,000
CFO
97m
-12.93%
7,400,00010,100,000-8,900,00053,100,00027,300,00071,400,00046,400,00047,200,000226,900,00057,500,00065,599,99976,000,00077,700,00083,500,000115,200,000127,400,00085,800,000128,900,000111,400,00097,000,000
Dividend
Sep 05, 202425 GBP/sh
Earnings
Feb 26, 2025

Profile

Derwent London plc owns 83 buildings in a commercial real estate portfolio predominantly in central London valued at £5.4 billion (including joint ventures) as at 30 June 2020, making it the largest London-focused real estate investment trust (REIT). Our experienced team has a long track record of creating value throughout the property cycle by regenerating our buildings via development or refurbishment, effective asset management and capital recycling. We typically acquire central London properties off-market with low capital values and modest rents in improving locations, most of which are either in the West End or the Tech Belt. We capitalise on the unique qualities of each of our properties - taking a fresh approach to the regeneration of every building with a focus on anticipating tenant requirements and an emphasis on design. Reflecting and supporting our long-term success, the business has a strong balance sheet with modest leverage, a robust income stream and flexible financing. As part of our commitment to lead the industry in mitigating climate change, in October 2019, Derwent London became the first UK REIT to sign a Green Revolving Credit Facility. At the same time, we also launched our Green Finance Framework and signed the Better Buildings Partnership's climate change commitment. The Group is a member of the 'RE100' which recognises Derwent London as an influential company, committed to 100% renewable power by purchasing renewable energy, a key step in becoming a net zero carbon business. Derwent London is one of only a few property companies worldwide to have science-based carbon targets validated by the Science Based Targets initiative (SBTi). Landmark schemes in our 5.6 million sq ft portfolio include 80 Charlotte Street W1, Brunel Building W2, White Collar Factory EC1, Angel Building EC1, 1-2 Stephen Street W1, Horseferry House SW1 and Tea Building E1. In 2019, the Group won several awards including EG Offices Company of the Year, the CoStar West End Deal of the Year for Brunel Building, Westminster Business Council's Best Achievement in Sustainability award and topped the real estate sector and was placed ninth overall in the Management Today 2019 awards for 'Britain's Most Admired Companies'. In 2013 the Company launched a voluntary Community Fund and has to date supported over 100 community projects in the West End and the Tech Belt. The Company is a public limited company, which is listed on the London Stock Exchange and incorporated and domiciled in the UK. The address of its registered office is 25 Savile Row, London,
IPO date
Jan 10, 1986
Employees
184
Domiciled in
GB
Incorporated in
GB

Valuation

Title
GBP in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
267,800
7.55%
249,000
3.62%
240,300
-9.97%
Cost of revenue
111,600
91,900
91,600
Unusual Expense (Income)
NOPBT
156,200
157,100
148,700
NOPBT Margin
58.33%
63.09%
61.88%
Operating Taxes
500
1,000
(1,300)
Tax Rate
0.32%
0.64%
NOPAT
155,700
156,100
150,000
Net income
(476,400)
69.84%
(280,500)
-211.18%
252,300
-425.13%
Dividends
(88,700)
(86,800)
(84,300)
Dividend yield
3.35%
3.26%
2.20%
Proceeds from repurchase of equity
1,200
426,800
BB yield
-0.05%
-11.12%
Debt
Debt current
103,300
20,200
63,500
Long-term debt
1,302,000
1,263,900
1,256,500
Deferred revenue
75,500
59,500
Other long-term liabilities
300
(76,100)
88,300
Net debt
1,296,500
1,158,600
1,163,400
Cash flow
Cash from operating activities
97,000
111,400
128,900
CAPEX
(700)
(2,000)
(1,600)
Cash from investing activities
(98,000)
(51,700)
(240,000)
Cash from financing activities
(2,600)
(88,600)
128,100
FCF
11,100
157,700
290,800
Balance
Cash
73,000
76,600
105,500
Long term investments
35,800
48,900
51,100
Excess cash
95,410
113,050
144,585
Stockholders' equity
3,312,200
3,878,900
4,246,400
Invested Capital
4,784,390
5,234,050
5,756,815
ROIC
3.11%
2.84%
2.67%
ROCE
3.20%
2.94%
2.58%
EV
Common stock shares outstanding
112,291
112,270
112,412
Price
23.60
-0.34%
23.68
-30.66%
34.15
10.30%
Market cap
2,650,068
-0.32%
2,658,554
-30.75%
3,838,870
10.80%
EV
3,946,568
3,817,154
5,002,270
EBITDA
157,300
158,100
149,600
EV/EBITDA
25.09
24.14
33.44
Interest
36,800
46,700
40,100
Interest/NOPBT
23.56%
29.73%
26.97%