XNYSDRH
Market cap1.81bUSD
Jan 10, Last price
8.74USD
1D
-0.57%
1Q
-1.80%
Jan 2017
-24.20%
IPO
-20.98%
Name
Diamondrock Hospitality Co
Chart & Performance
Profile
DiamondRock Hospitality Company is a self-advised real estate investment trust (REIT) that is an owner of a leading portfolio of geographically diversified hotels concentrated in top gateway markets and destination resort locations. The Company owns 31 premium quality hotels with over 10,000 rooms. The Company has strategically positioned its hotels to be operated both under leading global brand families as well as unique boutique hotels in the lifestyle segment.
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 | 1,074,867 7.33% | 1,001,503 76.59% | |||||||
Cost of revenue | 813,808 | 695,862 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 261,059 | 305,641 | |||||||
NOPBT Margin | 24.29% | 30.52% | |||||||
Operating Taxes | 317 | 2,607 | |||||||
Tax Rate | 0.12% | 0.85% | |||||||
NOPAT | 260,742 | 303,034 | |||||||
Net income | 86,340 -21.03% | 109,328 -155.95% | |||||||
Dividends | (41,726) | (16,238) | |||||||
Dividend yield | 2.09% | 0.93% | |||||||
Proceeds from repurchase of equity | (5,455) | (13,115) | |||||||
BB yield | 0.27% | 0.75% | |||||||
Debt | |||||||||
Debt current | 110,875 | ||||||||
Long-term debt | 1,402,737 | 1,407,543 | |||||||
Deferred revenue | 73,877 | ||||||||
Other long-term liabilities | 254,128 | 240,817 | |||||||
Net debt | 1,281,142 | 1,450,854 | |||||||
Cash flow | |||||||||
Cash from operating activities | 237,564 | 206,239 | |||||||
CAPEX | (86,314) | (249,599) | |||||||
Cash from investing activities | (120,846) | (248,599) | |||||||
Cash from financing activities | (56,725) | 74,031 | |||||||
FCF | 267,881 | 139,800 | |||||||
Balance | |||||||||
Cash | 121,595 | 67,564 | |||||||
Long term investments | |||||||||
Excess cash | 67,852 | 17,489 | |||||||
Stockholders' equity | (642,314) | (1,392,949) | |||||||
Invested Capital | 3,581,168 | 4,711,364 | |||||||
ROIC | 6.29% | 6.57% | |||||||
ROCE | 8.88% | 10.18% | |||||||
EV | |||||||||
Common stock shares outstanding | 212,304 | 213,189 | |||||||
Price | 9.39 14.65% | 8.19 -14.78% | |||||||
Market cap | 1,993,536 14.18% | 1,746,018 -14.32% | |||||||
EV | 3,281,634 | 3,203,217 | |||||||
EBITDA | 372,361 | 414,490 | |||||||
EV/EBITDA | 8.81 | 7.73 | |||||||
Interest | 65,072 | 39,687 | |||||||
Interest/NOPBT | 24.93% | 12.98% |