XNYS
GNLpD
Market cap1.73bUSD
Apr 28, Last price
23.25USD
1D
1.48%
1Q
0.39%
IPO
16.25%
Name
Global Net Lease Inc
Chart & Performance
Profile
Global Net Lease, Inc. (NYSE: GNL) is a publicly traded real estate investment trust listed on the NYSE focused on acquiring a diversified global portfolio of commercial properties, with an emphasis on sale-leaseback transactions involving single tenant, mission critical income producing net-leased assets across the United States, Western and Northern Europe.
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 | 805,010 56.29% | 515,070 35.95% | 378,857 -3.16% | |||||||
Cost of revenue | 200,231 | 236,381 | 102,808 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 604,779 | 278,689 | 276,049 | |||||||
NOPBT Margin | 75.13% | 54.11% | 72.86% | |||||||
Operating Taxes | 4,445 | 14,475 | 11,032 | |||||||
Tax Rate | 0.73% | 5.19% | 4.00% | |||||||
NOPAT | 600,334 | 264,214 | 265,017 | |||||||
Net income | (175,316) -17.27% | (211,910) -1,862.54% | 12,023 5.78% | |||||||
Dividends | (272,435) | (233,226) | (187,140) | |||||||
Dividend yield | 16.20% | 16.44% | 14.36% | |||||||
Proceeds from repurchase of equity | (1,038) | (1,188) | 208 | |||||||
BB yield | 0.06% | 0.08% | -0.02% | |||||||
| Debt | ||||||||||
Debt current | 1,390,292 | 1,744,182 | 669,968 | |||||||
Long-term debt | 3,378,073 | 5,031,213 | 1,769,957 | |||||||
Deferred revenue | 28,456 | |||||||||
Other long-term liabilities | 3,719 | 42,017 | (3,578) | |||||||
Net debt | 4,608,667 | 6,652,363 | 2,299,311 | |||||||
| Cash flow | ||||||||||
Cash from operating activities | 299,470 | 143,743 | 181,820 | |||||||
CAPEX | (45,628) | (47,296) | (29,942) | |||||||
Cash from investing activities | 759,901 | (551,899) | (16,537) | |||||||
Cash from financing activities | (995,356) | 469,009 | (149,742) | |||||||
FCF | 538,033 | 219,805 | 285,269 | |||||||
| Balance | ||||||||||
Cash | 159,698 | 121,566 | 103,335 | |||||||
Long term investments | 1,466 | 37,279 | ||||||||
Excess cash | 119,448 | 97,278 | 121,671 | |||||||
Stockholders' equity | (2,172,478) | (1,710,963) | (1,229,250) | |||||||
Invested Capital | 9,006,387 | 9,647,531 | 5,126,095 | |||||||
ROIC | 6.44% | 3.58% | 5.15% | |||||||
ROCE | 8.84% | 3.51% | 7.07% | |||||||
| EV | ||||||||||
Common stock shares outstanding | 230,440 | 142,584 | 103,686 | |||||||
Price | 7.30 -26.63% | 9.95 -20.84% | 12.57 -17.74% | |||||||
Market cap | 1,682,215 18.57% | 1,418,714 8.85% | 1,303,338 -13.21% | |||||||
EV | 6,290,950 | 8,072,714 | 3,617,662 | |||||||
EBITDA | 954,722 | 512,428 | 434,909 | |||||||
EV/EBITDA | 6.59 | 15.75 | 8.32 | |||||||
Interest | 326,932 | 179,411 | 97,510 | |||||||
Interest/NOPBT | 54.06% | 64.38% | 35.32% | |||||||