XLONRLE
Market cap64mUSD
Dec 27, Last price
29.50GBP
1D
0.00%
1Q
-10.61%
Jan 2017
-46.85%
Name
Real Estate Investors PLC
Chart & Performance
Profile
Real Estate Investors Plc is a publicly quoted, internally managed property investment company and REIT with a portfolio of 1.59 million sq ft of mixed-use commercial property, managed by a highly-experienced property team with over 100 years of combined experience of operating in the Midlands property market across all sectors. The Company's strategy is to invest in well located, real estate assets in the established and proven markets across the Midlands, with income and capital growth potential, realisable through active portfolio management, refurbishment, change of use and lettings. The portfolio has no material reliance on a single asset or occupier. On 1st January 2015, the Company converted to a REIT. Real Estate Investment Trusts are listed property investment companies or groups not liable to corporation tax on their rental income or capital gains from their qualifying activities. The Company aims to deliver capital growth and income enhancement from its assets, supporting its progressive dividend policy, which has enjoyed 7 years of consecutive growth. Further information on the Company can be found at www.reiplc.com.
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 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 11,513 -13.39% | 13,293 -16.77% | 15,971 -2.76% | |||||||
Cost of revenue | 4,848 | 5,743 | 6,376 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,665 | 7,550 | 9,595 | |||||||
NOPBT Margin | 57.89% | 56.80% | 60.08% | |||||||
Operating Taxes | (226) | (235) | ||||||||
Tax Rate | ||||||||||
NOPAT | 6,665 | 7,776 | 9,830 | |||||||
Net income | (9,407) -186.03% | 10,934 -21.47% | 13,924 -167.46% | |||||||
Dividends | (3,721) | (5,783) | (6,278) | |||||||
Dividend yield | 7.11% | 11.50% | 8.72% | |||||||
Proceeds from repurchase of equity | 20,954 | |||||||||
BB yield | -41.66% | |||||||||
Debt | ||||||||||
Debt current | 54,407 | 20,325 | 2,479 | |||||||
Long-term debt | 51,146 | 86,965 | ||||||||
Deferred revenue | 1,794 | |||||||||
Other long-term liabilities | 58,346 | 4,188 | 2,146 | |||||||
Net debt | 46,426 | 63,585 | 79,608 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,596 | 4,194 | 8,624 | |||||||
CAPEX | (733) | (1,000) | (2) | |||||||
Cash from investing activities | 16,723 | 19,554 | 15,162 | |||||||
Cash from financing activities | (23,156) | (25,766) | (18,188) | |||||||
FCF | 15,900 | (2,468) | 46,257 | |||||||
Balance | ||||||||||
Cash | 7,981 | 7,818 | 9,836 | |||||||
Long term investments | 68 | |||||||||
Excess cash | 7,405 | 7,221 | 9,037 | |||||||
Stockholders' equity | 43,514 | 57,136 | 53,301 | |||||||
Invested Capital | 142,991 | 201,796 | 193,709 | |||||||
ROIC | 3.87% | 3.93% | 4.48% | |||||||
ROCE | 4.43% | 3.72% | 4.73% | |||||||
EV | ||||||||||
Common stock shares outstanding | 172,910 | 174,964 | 182,261 | |||||||
Price | 0.30 5.22% | 0.29 -27.22% | 0.40 16.18% | |||||||
Market cap | 52,305 3.98% | 50,302 -30.13% | 71,993 18.04% | |||||||
EV | 98,731 | 113,887 | 151,601 | |||||||
EBITDA | 6,666 | 7,552 | 9,597 | |||||||
EV/EBITDA | 14.81 | 15.08 | 15.80 | |||||||
Interest | 2,371 | 2,981 | 3,235 | |||||||
Interest/NOPBT | 35.57% | 39.48% | 33.72% |