XNYS
CTO
Market cap591mUSD
May 13, Last price
17.96USD
1D
-1.64%
1Q
-11.92%
Jan 2017
-58.71%
Name
CTO Realty Growth Inc
Chart & Performance
Profile
CTO Realty Growth, Inc. is a Florida-based publicly traded real estate company, which owns income properties comprised of approximately 2.4 million square feet in diversified markets in the United States and an approximately 23.5% interest in Alpine Income Property Trust, Inc., a publicly traded net lease real estate investment trust (NYSE: PINE).
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 124,519 14.11% | 109,119 32.55% | 82,320 17.14% | |||||||
Cost of revenue | 49,491 | 44,427 | 35,756 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 75,028 | 64,692 | 46,564 | |||||||
NOPBT Margin | 60.25% | 59.29% | 56.56% | |||||||
Operating Taxes | (339) | 604 | (2,830) | |||||||
Tax Rate | 0.93% | |||||||||
NOPAT | 75,367 | 64,088 | 49,394 | |||||||
Net income | (1,965) -135.53% | 5,530 75.11% | 3,158 -89.45% | |||||||
Dividends | (47,094) | (39,038) | (33,677) | |||||||
Dividend yield | 9.41% | 10.00% | 9.95% | |||||||
Proceeds from repurchase of equity | 164,164 | (6,614) | 91,558 | |||||||
BB yield | -32.79% | 1.69% | -27.06% | |||||||
Debt | ||||||||||
Debt current | 50,670 | |||||||||
Long-term debt | 534,410 | 517,086 | 445,647 | |||||||
Deferred revenue | 9,686 | |||||||||
Other long-term liabilities | 36,322 | 15,360 | 9,885 | |||||||
Net debt | 485,727 | 388,135 | 375,444 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 69,350 | 46,421 | 56,097 | |||||||
CAPEX | (313,926) | |||||||||
Cash from investing activities | (242,154) | (52,561) | (267,629) | |||||||
Cash from financing activities | 172,346 | 2,765 | 201,377 | |||||||
FCF | 150,544 | 47,554 | 49,982 | |||||||
Balance | ||||||||||
Cash | 48,683 | 49,659 | 61,374 | |||||||
Long term investments | 79,292 | 59,499 | ||||||||
Excess cash | 42,457 | 123,495 | 116,757 | |||||||
Stockholders' equity | 244,970 | 289,091 | 766,637 | |||||||
Invested Capital | 1,125,656 | 857,969 | 903,121 | |||||||
ROIC | 7.60% | 7.28% | 6.26% | |||||||
ROCE | 6.42% | 6.59% | 4.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 25,401 | 22,530 | 18,508 | |||||||
Price | 19.71 13.73% | 17.33 -5.20% | 18.28 -70.24% | |||||||
Market cap | 500,657 28.23% | 390,440 15.40% | 338,330 -68.84% | |||||||
EV | 986,431 | 778,605 | 1,148,142 | |||||||
EBITDA | 140,077 | 108,865 | 75,419 | |||||||
EV/EBITDA | 7.04 | 7.15 | 15.22 | |||||||
Interest | 21,474 | 22,359 | 11,115 | |||||||
Interest/NOPBT | 28.62% | 34.56% | 23.87% |