XNASHST
Market cap12bUSD
Jan 03, Last price
17.45USD
1D
1.45%
1Q
-2.30%
Jan 2017
-7.38%
Name
Host Hotels & Resorts Inc
Chart & Performance
Profile
Host Hotels & Resorts, Inc. is an S&P 500 company and is the largest lodging real estate investment trust and one of the largest owners of luxury and upper-upscale hotels. The Company currently owns 74 properties in the United States and five properties internationally totaling approximately 46,100 rooms. The Company also holds non-controlling interests in six domestic and one international joint ventures. Guided by a disciplined approach to capital allocation and aggressive asset management, the Company partners with premium brands such as Marriott®, Ritz-Carlton®, Westin®, Sheraton®, W®, St. Regis®, The Luxury Collection®, Hyatt®, Fairmont®, Hilton®, Swissôtel®, ibis® and Novotel®, as well as independent brands. For additional information, please visit the Company's website at www.hosthotels.com.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 5,311,000 8.23% | 4,907,000 69.79% | |||||||
Cost of revenue | 3,856,000 | 2,304,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,455,000 | 2,603,000 | |||||||
NOPBT Margin | 27.40% | 53.05% | |||||||
Operating Taxes | 36,000 | 26,000 | |||||||
Tax Rate | 2.47% | 1.00% | |||||||
NOPAT | 1,419,000 | 2,577,000 | |||||||
Net income | 740,000 16.90% | 633,000 -5,854.55% | |||||||
Dividends | (547,000) | (150,000) | |||||||
Dividend yield | 3.94% | 1.30% | |||||||
Proceeds from repurchase of equity | (181,000) | (26,000) | |||||||
BB yield | 1.30% | 0.23% | |||||||
Debt | |||||||||
Debt current | 994,000 | ||||||||
Long-term debt | 5,335,000 | 4,357,000 | |||||||
Deferred revenue | 5,390,000 | ||||||||
Other long-term liabilities | 237,000 | (5,790,000) | |||||||
Net debt | 4,065,000 | 4,552,000 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,441,000 | 1,416,000 | |||||||
CAPEX | (504,000) | ||||||||
Cash from investing activities | (183,000) | (618,000) | |||||||
Cash from financing activities | (771,000) | (874,000) | |||||||
FCF | (7,940,000) | 2,177,000 | |||||||
Balance | |||||||||
Cash | 1,144,000 | 667,000 | |||||||
Long term investments | 126,000 | 132,000 | |||||||
Excess cash | 1,004,450 | 553,650 | |||||||
Stockholders' equity | (709,000) | (838,000) | |||||||
Invested Capital | 12,544,000 | 12,100,000 | |||||||
ROIC | 11.52% | 20.71% | |||||||
ROCE | 12.29% | 22.00% | |||||||
EV | |||||||||
Common stock shares outstanding | 712,800 | 717,500 | |||||||
Price | 19.47 21.31% | 16.05 -7.71% | |||||||
Market cap | 13,878,216 20.51% | 11,515,875 -6.77% | |||||||
EV | 18,136,216 | 16,236,875 | |||||||
EBITDA | 2,152,000 | 3,267,000 | |||||||
EV/EBITDA | 8.43 | 4.97 | |||||||
Interest | 187,000 | 156,000 | |||||||
Interest/NOPBT | 12.85% | 5.99% |