XNASMRCC
Market cap151mUSD
Jan 10, Last price
8.15USD
1D
-3.55%
1Q
0.87%
Jan 2017
-47.01%
IPO
-46.17%
Name
Monroe Capital Corp
Profile
Monroe Capital Corporation is a business development company specializing in customized financing solutions in senior, unitranche and junior secured debt, subordinated debt financing and to a lesser extent, unsecured debt and equity, including equity co-investments in preferred and common stock and warrants. It also provides financing primarily to leveraged buyouts in lower middle-market companies. It focuses to invest in the United States and Canada. The fund prefers to invest in companies with EBITDA between $3 and $35 million. Its makes minority equity investments.
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 | 64,297 1,331.69% | 4,491 -88.82% | |||||||
Cost of revenue | 55,348 | 17,052 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 8,949 | (12,561) | |||||||
NOPBT Margin | 13.92% | ||||||||
Operating Taxes | 806 | 1,405 | |||||||
Tax Rate | 9.01% | ||||||||
NOPAT | 8,143 | (13,966) | |||||||
Net income | 371 -113.32% | (2,786) -108.58% | |||||||
Dividends | (21,666) | (21,666) | |||||||
Dividend yield | 14.15% | 11.71% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 330,114 | ||||||||
Long-term debt | 300,865 | 330,114 | |||||||
Deferred revenue | 339,976 | ||||||||
Other long-term liabilities | (323,853) | ||||||||
Net debt | (192,479) | 112,231 | |||||||
Cash flow | |||||||||
Cash from operating activities | 51,731 | 14,109 | |||||||
CAPEX | |||||||||
Cash from investing activities | 41,774 | 3,633 | |||||||
Cash from financing activities | (52,223) | (26,722) | |||||||
FCF | 308,795 | 3,311 | |||||||
Balance | |||||||||
Cash | 4,958 | 5,450 | |||||||
Long term investments | 488,386 | 542,547 | |||||||
Excess cash | 490,129 | 547,772 | |||||||
Stockholders' equity | (94,403) | 250,983 | |||||||
Invested Capital | 605,991 | 977,841 | |||||||
ROIC | 1.03% | ||||||||
ROCE | 1.75% | ||||||||
EV | |||||||||
Common stock shares outstanding | 21,666 | 21,666 | |||||||
Price | 7.07 -17.27% | 8.54 -23.89% | |||||||
Market cap | 153,070 -17.27% | 185,028 -23.13% | |||||||
EV | (39,409) | 621,923 | |||||||
EBITDA | 8,949 | (11,519) | |||||||
EV/EBITDA | |||||||||
Interest | 21,539 | 14,954 | |||||||
Interest/NOPBT | 240.69% |