XNYSDXpC
Market cap1.00bUSD
Dec 24, Last price
25.40USD
1D
0.20%
1Q
-0.31%
Name
Dynex Capital Inc
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 132,601 -25.08% | 177,001 38.62% | 127,688 -36.05% | |||||||
Cost of revenue | 32,879 | 50,648 | 24,085 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 99,722 | 126,353 | 103,603 | |||||||
NOPBT Margin | 75.20% | 71.39% | 81.14% | |||||||
Operating Taxes | 43,612 | 11,316 | ||||||||
Tax Rate | 34.52% | 10.92% | ||||||||
NOPAT | 99,722 | 82,741 | 92,287 | |||||||
Net income | (6,130) -106.16% | 99,549 -2.65% | 102,261 -42.40% | |||||||
Dividends | (93,041) | (72,366) | (58,895) | |||||||
Dividend yield | 13.56% | 13.31% | 10.76% | |||||||
Proceeds from repurchase of equity | 42,626 | 245,535 | 235,948 | |||||||
BB yield | -6.21% | -45.16% | -43.10% | |||||||
Debt | ||||||||||
Debt current | 5,381,104 | 2,644,405 | 2,849,916 | |||||||
Long-term debt | 107,843 | 107,843 | 107,843 | |||||||
Deferred revenue | 5,499,015 | 2,703,906 | 2,868,459 | |||||||
Other long-term liabilities | (2,687,456) | (2,849,916) | ||||||||
Net debt | 5,211,107 | (692,492) | (590,103) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 62,200 | 126,352 | 146,970 | |||||||
CAPEX | ||||||||||
Cash from investing activities | (2,960,052) | (65,440) | (555,378) | |||||||
Cash from financing activities | 2,685,839 | (32,342) | 519,980 | |||||||
FCF | (3,022,604) | 268,482 | (253,463) | |||||||
Balance | ||||||||||
Cash | 119,639 | 332,035 | 366,023 | |||||||
Long term investments | 158,201 | 3,112,705 | 3,181,839 | |||||||
Excess cash | 271,210 | 3,435,890 | 3,541,478 | |||||||
Stockholders' equity | (533,696) | 1,856,184 | 2,147,380 | |||||||
Invested Capital | 17,783,565 | 4,377,005 | 4,393,946 | |||||||
ROIC | 0.90% | 1.89% | 1.76% | |||||||
ROCE | 0.85% | 2.03% | 1.58% | |||||||
EV | ||||||||||
Common stock shares outstanding | 54,809 | 42,743 | 32,761 | |||||||
Price | 12.52 -1.57% | 12.72 -23.88% | 16.71 -6.12% | |||||||
Market cap | 686,214 26.21% | 543,691 -0.69% | 547,442 33.10% | |||||||
EV | 6,005,164 | 2,271,412 | 2,549,075 | |||||||
EBITDA | 102,037 | 128,707 | 105,911 | |||||||
EV/EBITDA | 58.85 | 17.65 | 24.07 | |||||||
Interest | 215,448 | 43,612 | 5,671 | |||||||
Interest/NOPBT | 216.05% | 34.52% | 5.47% |