XNAS
GLPI
Market cap12bUSD
Jun 06, Last price
46.44USD
1D
0.76%
1Q
-8.24%
Jan 2017
51.67%
IPO
14.16%
Name
Gaming and Leisure Properties Inc
Chart & Performance
Profile
GLPI is engaged in the business of acquiring, financing, and owning real estate property to be leased to gaming operators in triple-net lease arrangements, pursuant to which the tenant is responsible for all facility maintenance, insurance required in connection with the leased properties and the business conducted on the leased properties, taxes levied on or with respect to the leased properties and all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,531,546 6.33% | 1,440,392 9.81% | 1,311,685 7.84% | |||||||
Cost of revenue | 107,245 | 111,027 | 100,367 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,424,301 | 1,329,365 | 1,211,318 | |||||||
NOPBT Margin | 93.00% | 92.29% | 92.35% | |||||||
Operating Taxes | 2,129 | 1,997 | 17,055 | |||||||
Tax Rate | 0.15% | 0.15% | 1.41% | |||||||
NOPAT | 1,422,172 | 1,327,368 | 1,194,263 | |||||||
Net income | 784,620 6.86% | 734,283 7.25% | 684,653 28.20% | |||||||
Dividends | (830,716) | (833,980) | (770,858) | |||||||
Dividend yield | 6.31% | 6.38% | 5.83% | |||||||
Proceeds from repurchase of equity | 148,216 | 469,213 | 599,332 | |||||||
BB yield | -1.13% | -3.59% | -4.53% | |||||||
Debt | ||||||||||
Debt current | 305,761 | 235,757 | ||||||||
Long-term debt | 611,522 | 7,129,778 | 6,599,982 | |||||||
Deferred revenue | 324,774 | |||||||||
Other long-term liabilities | 7,590,395 | 36,572 | 27,691 | |||||||
Net debt | (106,181) | 6,445,795 | 17,527,042 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,072,770 | 1,009,372 | 920,126 | |||||||
CAPEX | (47,437) | (24,024) | ||||||||
Cash from investing activities | (1,605,944) | (650,825) | (354,488) | |||||||
Cash from financing activities | 311,823 | 86,353 | (1,051,150) | |||||||
FCF | 533,989 | 1,111,678 | 635,763 | |||||||
Balance | ||||||||||
Cash | 1,023,464 | 683,983 | 239,083 | |||||||
Long term investments | (10,930,386) | |||||||||
Excess cash | 946,887 | 611,963 | ||||||||
Stockholders' equity | (1,564,303) | (1,543,155) | 2,662,625 | |||||||
Invested Capital | 14,411,744 | 12,967,345 | 11,070,543 | |||||||
ROIC | 10.39% | 11.04% | 10.20% | |||||||
ROCE | 11.09% | 11.64% | 11.27% | |||||||
EV | ||||||||||
Common stock shares outstanding | 273,534 | 264,993 | 253,846 | |||||||
Price | 48.16 -2.41% | 49.35 -5.26% | 52.09 7.05% | |||||||
Market cap | 13,173,397 0.73% | 13,077,405 -1.10% | 13,222,838 15.03% | |||||||
EV | 13,444,178 | 19,875,249 | 31,090,018 | |||||||
EBITDA | 1,697,723 | 1,605,789 | 1,465,865 | |||||||
EV/EBITDA | 7.92 | 12.38 | 21.21 | |||||||
Interest | 366,897 | 323,388 | 309,291 | |||||||
Interest/NOPBT | 25.76% | 24.33% | 25.53% |