XLONESP
Market cap692mUSD
Dec 24, Last price
83.30GBP
1D
0.97%
1Q
-14.30%
Jan 2017
-21.42%
IPO
-17.22%
Name
Empiric Student Property PLC
Chart & Performance
Profile
Empiric Student Property plc is a leading provider and operator of modern, predominantly direct-let, premium student accommodation located in high-demand university towns and cities across the UK. Investing in both operating and development assets, Empiric is a fully integrated operational student property business focused on premium studio-led accommodation managed through its Hello StudentĀ® operating platform, that is attractive to affluent growing student segments. The Company, an internally managed real estate investment trust ("REIT") incorporated in England and Wales, listed on the premium listing segment of the Official List of the Financial Conduct Authority and was admitted to trading on the main market for listed securities of the London Stock Exchange in June 2014.
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 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 80,500 10.27% | 73,000 30.43% | 55,967 -5.85% | |||||||
Cost of revenue | 29,500 | 37,800 | 34,218 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 51,000 | 35,200 | 21,749 | |||||||
NOPBT Margin | 63.35% | 48.22% | 38.86% | |||||||
Operating Taxes | 372 | (3) | ||||||||
Tax Rate | 1.06% | |||||||||
NOPAT | 51,000 | 34,828 | 21,752 | |||||||
Net income | 53,400 -21.12% | 67,700 131.85% | 29,200 -221.82% | |||||||
Dividends | (20,200) | (16,700) | (13,589) | |||||||
Dividend yield | 3.50% | 3.27% | 2.62% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 56,600 | 100 | 44,819 | |||||||
Long-term debt | 302,300 | 387,700 | 327,207 | |||||||
Deferred revenue | 33,100 | 29,862 | ||||||||
Other long-term liabilities | 24,800 | 19,990 | ||||||||
Net debt | 318,300 | 332,000 | 334,899 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 43,700 | 30,300 | 30,640 | |||||||
CAPEX | (1,600) | (1,900) | (964) | |||||||
Cash from investing activities | 8,800 | (9,400) | 1,317 | |||||||
Cash from financing activities | (67,800) | (2,200) | (28,757) | |||||||
FCF | (6,500) | 41,883 | 66,926 | |||||||
Balance | ||||||||||
Cash | 40,500 | 55,800 | 37,127 | |||||||
Long term investments | 100 | |||||||||
Excess cash | 36,575 | 52,150 | 34,329 | |||||||
Stockholders' equity | 733,900 | 700,500 | 647,303 | |||||||
Invested Capital | 1,055,425 | 1,094,350 | 1,035,162 | |||||||
ROIC | 4.74% | 3.27% | 2.08% | |||||||
ROCE | 4.67% | 3.23% | 2.13% | |||||||
EV | ||||||||||
Common stock shares outstanding | 608,000 | 607,200 | 603,439 | |||||||
Price | 0.95 12.59% | 0.84 -2.09% | 0.86 14.82% | |||||||
Market cap | 576,384 12.74% | 511,262 -1.48% | 518,958 14.92% | |||||||
EV | 894,684 | 843,262 | 853,857 | |||||||
EBITDA | 51,800 | 35,800 | 22,206 | |||||||
EV/EBITDA | 17.27 | 23.55 | 38.45 | |||||||
Interest | 16,200 | 15,000 | 12,382 | |||||||
Interest/NOPBT | 31.76% | 42.61% | 56.93% |