XNYSBFSpD
Market cap936mUSD
Dec 24, Last price
21.29USD
1D
0.25%
1Q
-6.78%
Name
Saul Centers Inc
Profile
Saul Centers, Inc. is a self-managed, self-administered equity REIT headquartered in Bethesda, Maryland, which currently operates and manages a real estate portfolio of 60 properties which includes (a) 50 community and neighborhood shopping centers and seven mixed-use properties with approximately 9.8 million square feet of leasable area and (b) three land and development properties. Approximately 85% of the Saul Centers' property operating income is generated by properties in the metropolitan Washington, DC/Baltimore area.
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 | 257,207 4.62% | 245,860 2.77% | 239,225 6.22% | |||||||
Cost of revenue | 90,598 | 86,914 | 81,880 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 166,609 | 158,946 | 157,345 | |||||||
NOPBT Margin | 64.78% | 64.65% | 65.77% | |||||||
Operating Taxes | (28,739) | 58,684 | ||||||||
Tax Rate | 37.30% | |||||||||
NOPAT | 166,609 | 187,685 | 98,661 | |||||||
Net income | 52,689 -44.03% | 94,131 3,074.74% | 2,965 -162.99% | |||||||
Dividends | (67,916) | (66,717) | (62,156) | |||||||
Dividend yield | 7.19% | 6.84% | 4.95% | |||||||
Proceeds from repurchase of equity | 2,238 | 8,173 | 16,823 | |||||||
BB yield | -0.24% | -0.84% | -1.34% | |||||||
Debt | ||||||||||
Debt current | 274,715 | 161,941 | 103,167 | |||||||
Long-term debt | 1,126,886 | 1,070,759 | 1,047,889 | |||||||
Deferred revenue | 23,169 | 25,188 | ||||||||
Other long-term liabilities | 15,448 | 326,754 | 249,630 | |||||||
Net debt | 1,393,194 | 1,215,459 | 2,883,223 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 117,727 | 121,151 | 118,381 | |||||||
CAPEX | 19,006 | |||||||||
Cash from investing activities | (203,681) | (116,888) | (55,872) | |||||||
Cash from financing activities | 81,082 | (5,578) | (74,771) | |||||||
FCF | 113,436 | 206,748 | 102,859 | |||||||
Balance | ||||||||||
Cash | 8,407 | 13,279 | 14,594 | |||||||
Long term investments | 3,962 | (1,746,761) | ||||||||
Excess cash | 4,948 | |||||||||
Stockholders' equity | 54,470 | 35,851 | 93,878 | |||||||
Invested Capital | 1,914,178 | 2,089,677 | 1,949,161 | |||||||
ROIC | 8.32% | 9.29% | 4.75% | |||||||
ROCE | 8.70% | 8.99% | 9.26% | |||||||
EV | ||||||||||
Common stock shares outstanding | 24,053 | 23,972 | 23,662 | |||||||
Price | 39.27 -3.47% | 40.68 -23.27% | 53.02 67.36% | |||||||
Market cap | 944,561 -3.14% | 975,181 -22.27% | 1,254,559 69.55% | |||||||
EV | 2,678,795 | 2,496,958 | 4,448,220 | |||||||
EBITDA | 215,039 | 207,915 | 207,617 | |||||||
EV/EBITDA | 12.46 | 12.01 | 21.43 | |||||||
Interest | 49,153 | 43,937 | 45,424 | |||||||
Interest/NOPBT | 29.50% | 27.64% | 28.87% |