XNASPECO
Market cap4.49bUSD
Jan 08, Last price
36.60USD
1D
0.41%
1Q
1.81%
IPO
30.95%
Name
Phillips Edison & Co Inc
Chart & Performance
Profile
Phillips Edison & Company, Inc. (PECO), an internally-managed REIT, is one of the nation's largest owners and operators of grocery-anchored shopping centers. PECO's diversified portfolio of well-occupied neighborhood shopping centers features a mix of national and regional retailers selling necessity-based goods and services in fundamentally strong markets throughout the United States. Through its vertically-integrated operating platform, the Company manages a portfolio of 309 properties, including 283 wholly-owned properties comprising approximately 31.7 million square feet across 31 states (as of September 30, 2020). PECO has generated strong operating results over its 29+ year history and has partnered with leading institutional commercial real estate investors, including TPG Real Estate and The Northwestern Mutual Life Insurance Company. The Company remains exclusively focused on creating great grocery-anchored shopping experiences and improving the communities it serves one center at a time.
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 | 610,124 6.04% | 575,372 7.98% | |||||||
Cost of revenue | 219,485 | 208,458 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 390,639 | 366,914 | |||||||
NOPBT Margin | 64.03% | 63.77% | |||||||
Operating Taxes | (989) | ||||||||
Tax Rate | |||||||||
NOPAT | 390,639 | 367,903 | |||||||
Net income | 56,848 17.64% | 48,323 219.58% | |||||||
Dividends | (135,749) | (127,083) | |||||||
Dividend yield | 2.80% | 3.06% | |||||||
Proceeds from repurchase of equity | 149,135 | 90,124 | |||||||
BB yield | -3.07% | -2.17% | |||||||
Debt | |||||||||
Debt current | 29,068 | 79,000 | |||||||
Long-term debt | 2,157,903 | 1,897,179 | |||||||
Deferred revenue | 18,481 | ||||||||
Other long-term liabilities | 144,584 | 109,799 | |||||||
Net debt | 2,150,004 | 1,943,500 | |||||||
Cash flow | |||||||||
Cash from operating activities | 290,968 | 290,890 | |||||||
CAPEX | (95,262) | (104,495) | |||||||
Cash from investing activities | (353,386) | (331,245) | |||||||
Cash from financing activities | 53,947 | (57,825) | |||||||
FCF | (45,722) | 404,992 | |||||||
Balance | |||||||||
Cash | 4,872 | 5,478 | |||||||
Long term investments | 32,095 | 27,201 | |||||||
Excess cash | 6,461 | 3,910 | |||||||
Stockholders' equity | (893,487) | (786,545) | |||||||
Invested Capital | 5,473,346 | 5,487,852 | |||||||
ROIC | 7.13% | 6.75% | |||||||
ROCE | 8.53% | 7.84% | |||||||
EV | |||||||||
Common stock shares outstanding | 132,970 | 130,332 | |||||||
Price | 36.48 14.57% | 31.84 -3.63% | |||||||
Market cap | 4,850,746 16.89% | 4,149,771 7.65% | |||||||
EV | 7,343,793 | 6,454,217 | |||||||
EBITDA | 627,082 | 598,814 | |||||||
EV/EBITDA | 11.71 | 10.78 | |||||||
Interest | 83,864 | 71,196 | |||||||
Interest/NOPBT | 21.47% | 19.40% |