XLONLMP
Market cap4.59bUSD
Dec 23, Last price
178.90GBP
1D
0.28%
1Q
-12.99%
Jan 2017
15.05%
IPO
33.76%
Name
Londonmetric Property PLC
Chart & Performance
Profile
LondonMetric is a FTSE 250 REIT that owns one of the UK's leading listed logistics platforms alongside a diversified long income portfolio, with 16 million sq ft under management. It owns and manages desirable real estate that meets occupiers' demands, delivers reliable, repetitive and growing income-led returns and outperforms over the long term.
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 | 178,000 21.34% | 146,700 10.14% | 133,200 9.00% | |||||||
Cost of revenue | 20,700 | 17,900 | 17,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 157,300 | 128,800 | 115,800 | |||||||
NOPBT Margin | 88.37% | 87.80% | 86.94% | |||||||
Operating Taxes | 100 | 100 | 100 | |||||||
Tax Rate | 0.06% | 0.08% | 0.09% | |||||||
NOPAT | 157,200 | 128,700 | 115,700 | |||||||
Net income | 118,700 -123.44% | (506,300) -168.93% | 734,500 185.46% | |||||||
Dividends | (90,500) | (83,300) | (77,500) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (3,000) | (12,800) | 167,900 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 44,600 | 65,300 | 47,200 | |||||||
Long-term debt | 2,125,700 | 951,600 | 1,026,000 | |||||||
Deferred revenue | 25,300 | 24,600 | ||||||||
Other long-term liabilities | 212,900 | 40,600 | 34,800 | |||||||
Net debt | 1,956,600 | 911,700 | 949,300 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 123,100 | 101,800 | 105,200 | |||||||
CAPEX | (16,900) | (51,000) | ||||||||
Cash from investing activities | 195,700 | 500 | (377,100) | |||||||
Cash from financing activities | (249,900) | (121,000) | 271,800 | |||||||
FCF | 93,600 | 182,200 | 122,300 | |||||||
Balance | ||||||||||
Cash | 111,900 | 32,600 | 51,300 | |||||||
Long term investments | 101,800 | 72,600 | 72,600 | |||||||
Excess cash | 204,800 | 97,865 | 117,240 | |||||||
Stockholders' equity | 3,564,800 | 1,599,700 | 2,183,000 | |||||||
Invested Capital | 6,099,800 | 2,977,335 | 3,585,160 | |||||||
ROIC | 3.46% | 3.92% | 3.76% | |||||||
ROCE | 2.49% | 4.28% | 3.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,117,000 | 978,500 | 936,300 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 158,000 | 129,400 | 116,300 | |||||||
EV/EBITDA | ||||||||||
Interest | 36,400 | 25,800 | ||||||||
Interest/NOPBT | 28.26% | 22.28% |