XNYS
DX
Market cap1.34bUSD
May 19, Last price
12.49USD
1D
-0.95%
1Q
-8.90%
Jan 2017
83.14%
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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 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 | 34,593 | 32,879 | 50,648 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (34,593) | 99,722 | 126,353 | |||||||
NOPBT Margin | 75.20% | 71.39% | ||||||||
Operating Taxes | 43,612 | |||||||||
Tax Rate | 34.52% | |||||||||
NOPAT | (34,593) | 99,722 | 82,741 | |||||||
Net income | 113,898 -1,958.04% | (6,130) -106.16% | 99,549 -2.65% | |||||||
Dividends | (117,844) | (93,041) | (72,366) | |||||||
Dividend yield | 13.07% | 13.56% | 13.31% | |||||||
Proceeds from repurchase of equity | 332,317 | 42,626 | 245,535 | |||||||
BB yield | -36.86% | -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 | (995,557) | 5,211,107 | (692,492) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 14,392 | 62,200 | 126,352 | |||||||
CAPEX | ||||||||||
Cash from investing activities | (1,026,026) | (2,960,052) | (65,440) | |||||||
Cash from financing activities | 1,395,309 | 2,685,839 | (32,342) | |||||||
FCF | 5,333,265 | (3,022,604) | 268,482 | |||||||
Balance | ||||||||||
Cash | 377,099 | 119,639 | 332,035 | |||||||
Long term investments | 618,458 | 158,201 | 3,112,705 | |||||||
Excess cash | 995,557 | 271,210 | 3,435,890 | |||||||
Stockholders' equity | (557,535) | (533,696) | 1,856,184 | |||||||
Invested Capital | 8,742,114 | 17,783,565 | 4,377,005 | |||||||
ROIC | 0.90% | 1.89% | ||||||||
ROCE | 0.85% | 2.03% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 71,260 | 54,809 | 42,743 | |||||||
Price | 12.65 1.04% | 12.52 -1.57% | 12.72 -23.88% | |||||||
Market cap | 901,444 31.36% | 686,214 26.21% | 543,691 -0.69% | |||||||
EV | 13,730 | 6,005,164 | 2,271,412 | |||||||
EBITDA | 14,945 | 102,037 | 128,707 | |||||||
EV/EBITDA | 0.92 | 58.85 | 17.65 | |||||||
Interest | 313,657 | 215,448 | 43,612 | |||||||
Interest/NOPBT | 216.05% | 34.52% |