XNYSDX
Market cap970mUSD
Jan 13, Last price
12.18USD
1D
-2.08%
1Q
-0.08%
Jan 2017
79.47%
Name
Dynex Capital Inc
Chart & Performance
Profile
Dynex Capital, Inc., a mortgage real estate investment trust, invests in mortgage-backed securities (MBS) on a leveraged basis in the United States. It invests in agency and non-agency MBS consisting of residential MBS, commercial MBS (CMBS), and CMBS interest-only securities. Agency MBS have a guaranty of principal payment by an agency of the U.S. government or a U.S. government-sponsored entity, such as Fannie Mae and Freddie Mac. Non-Agency MBS have no such guaranty of payment. The company has qualified as a real estate investment trust for federal income tax purposes. It generally would not be subject to federal income taxes if it distributes at least 90% of its taxable income to its stockholders. The company was incorporated in 1987 and is headquartered in Glen Allen, Virginia.
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 | 132,601 -25.08% | 177,001 38.62% | |||||||
Cost of revenue | 32,879 | 50,648 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 99,722 | 126,353 | |||||||
NOPBT Margin | 75.20% | 71.39% | |||||||
Operating Taxes | 43,612 | ||||||||
Tax Rate | 34.52% | ||||||||
NOPAT | 99,722 | 82,741 | |||||||
Net income | (6,130) -106.16% | 99,549 -2.65% | |||||||
Dividends | (93,041) | (72,366) | |||||||
Dividend yield | 13.56% | 13.31% | |||||||
Proceeds from repurchase of equity | 42,626 | 245,535 | |||||||
BB yield | -6.21% | -45.16% | |||||||
Debt | |||||||||
Debt current | 5,381,104 | 2,644,405 | |||||||
Long-term debt | 107,843 | 107,843 | |||||||
Deferred revenue | 5,499,015 | 2,703,906 | |||||||
Other long-term liabilities | (2,687,456) | ||||||||
Net debt | 5,211,107 | (692,492) | |||||||
Cash flow | |||||||||
Cash from operating activities | 62,200 | 126,352 | |||||||
CAPEX | |||||||||
Cash from investing activities | (2,960,052) | (65,440) | |||||||
Cash from financing activities | 2,685,839 | (32,342) | |||||||
FCF | (3,022,604) | 268,482 | |||||||
Balance | |||||||||
Cash | 119,639 | 332,035 | |||||||
Long term investments | 158,201 | 3,112,705 | |||||||
Excess cash | 271,210 | 3,435,890 | |||||||
Stockholders' equity | (533,696) | 1,856,184 | |||||||
Invested Capital | 17,783,565 | 4,377,005 | |||||||
ROIC | 0.90% | 1.89% | |||||||
ROCE | 0.85% | 2.03% | |||||||
EV | |||||||||
Common stock shares outstanding | 54,809 | 42,743 | |||||||
Price | 12.52 -1.57% | 12.72 -23.88% | |||||||
Market cap | 686,214 26.21% | 543,691 -0.69% | |||||||
EV | 6,005,164 | 2,271,412 | |||||||
EBITDA | 102,037 | 128,707 | |||||||
EV/EBITDA | 58.85 | 17.65 | |||||||
Interest | 215,448 | 43,612 | |||||||
Interest/NOPBT | 216.05% | 34.52% |