XNASSOHO
Market cap20mUSD
Dec 24, Last price
1.03USD
1D
3.00%
1Q
-17.60%
Jan 2017
-84.83%
Name
Sotherly Hotels Inc
Chart & Performance
Profile
Sotherly Hotels Inc. is a self-managed and self-administered lodging REIT focused on the acquisition, renovation, upbranding and repositioning of upscale to upper-upscale full-service hotels in the Southern United States. Currently, the Company's portfolio consists of investments in twelve hotel properties, comprising 3,156 rooms, as well as interests in two condominium hotels and their associated rental programs. The Company owns hotels that operate under the Hilton Worldwide, Hyatt Hotels Corporation, and Marriott International, Inc. brands, as well as independent hotels. Sotherly Hotels Inc. was organized in 2004 and is headquartered in Williamsburg, Virginia.
Valuation
Title USD 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 | 173,838 4.67% | 166,077 30.17% | 127,588 78.44% | |||||||
Cost of revenue | 131,881 | 126,236 | 103,691 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 41,957 | 39,841 | 23,897 | |||||||
NOPBT Margin | 24.14% | 23.99% | 18.73% | |||||||
Operating Taxes | (305) | 522 | 27 | |||||||
Tax Rate | 1.31% | 0.11% | ||||||||
NOPAT | 42,262 | 39,319 | 23,870 | |||||||
Net income | 3,941 -84.21% | 24,967 -187.48% | (28,540) -47.33% | |||||||
Dividends | (9,972) | |||||||||
Dividend yield | 35.52% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,757 | 1,757 | 50,241 | |||||||
Long-term debt | 307,566 | 323,068 | 377,950 | |||||||
Deferred revenue | 355,048 | 419,548 | ||||||||
Other long-term liabilities | 12,615 | 2,233 | 1,553 | |||||||
Net debt | 292,221 | 302,906 | 415,023 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 21,400 | 6,659 | 2,323 | |||||||
CAPEX | (7,965) | (3,177) | ||||||||
Cash from investing activities | (6,727) | 46,655 | (2,388) | |||||||
Cash from financing activities | (15,779) | (51,551) | (9,657) | |||||||
FCF | 52,414 | 107,287 | 18,656 | |||||||
Balance | ||||||||||
Cash | 17,102 | 21,919 | 13,167 | |||||||
Long term investments | ||||||||||
Excess cash | 8,410 | 13,615 | 6,787 | |||||||
Stockholders' equity | (126,116) | (124,091) | (160,442) | |||||||
Invested Capital | 495,913 | 857,678 | 1,026,195 | |||||||
ROIC | 6.24% | 4.17% | 2.97% | |||||||
ROCE | 11.35% | 10.53% | 5.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 18,843 | 17,803 | 15,532 | |||||||
Price | 1.49 -17.68% | 1.81 -13.40% | 2.09 -16.40% | |||||||
Market cap | 28,076 -12.87% | 32,223 -0.73% | 32,461 -9.28% | |||||||
EV | 319,005 | 334,436 | 442,766 | |||||||
EBITDA | 60,746 | 58,492 | 43,807 | |||||||
EV/EBITDA | 5.25 | 5.72 | 10.11 | |||||||
Interest | 17,588 | 19,773 | 22,687 | |||||||
Interest/NOPBT | 41.92% | 49.63% | 94.93% |