XNYSINNpF
Market cap747mUSD
Dec 24, Last price
20.86USD
1D
-1.14%
1Q
-0.71%
IPO
-16.09%
Name
Summit Hotel Properties Inc
Profile
Summit Hotel Properties, Inc. is a publicly traded real estate investment trust focused on owning premium-branded hotels with efficient operating models primarily in the Upscale segment of the lodging industry. As of November 3, 2020, the Company's portfolio consisted of 72 hotels, 67 of which are wholly owned, with a total of 11,288 guestrooms located in 23 states.
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 | 736,127 8.94% | 675,695 86.69% | 361,926 54.36% | |||||||
Cost of revenue | 529,087 | 467,999 | 283,899 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 207,040 | 207,696 | 78,027 | |||||||
NOPBT Margin | 28.13% | 30.74% | 21.56% | |||||||
Operating Taxes | 2,798 | 3,611 | 1,473 | |||||||
Tax Rate | 1.35% | 1.74% | 1.89% | |||||||
NOPAT | 204,242 | 204,085 | 76,554 | |||||||
Net income | (9,489) -747.27% | 1,466 -102.14% | (68,584) -54.05% | |||||||
Dividends | (45,774) | (28,389) | (15,521) | |||||||
Dividend yield | 6.45% | 3.74% | 1.52% | |||||||
Proceeds from repurchase of equity | (1,801) | (2,456) | 18,923 | |||||||
BB yield | 0.25% | 0.32% | -1.86% | |||||||
Debt | ||||||||||
Debt current | 19,190 | 215,000 | 343,500 | |||||||
Long-term debt | 1,465,426 | 1,502,764 | 1,104,261 | |||||||
Deferred revenue | 1,564,101 | 1,157,710 | ||||||||
Other long-term liabilities | (183,074) | (1,589,585) | (1,174,942) | |||||||
Net debt | 1,418,863 | 1,649,668 | (703,661) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 153,641 | 169,615 | 66,051 | |||||||
CAPEX | (89,580) | (76,469) | (20,356) | |||||||
Cash from investing activities | (101,958) | (290,513) | (74,244) | |||||||
Cash from financing activities | (65,723) | 85,762 | 66,241 | |||||||
FCF | 525,003 | 293,978 | 226,913 | |||||||
Balance | ||||||||||
Cash | 51,795 | 51,255 | 64,485 | |||||||
Long term investments | 13,958 | 16,841 | 2,086,937 | |||||||
Excess cash | 28,947 | 34,311 | 2,133,326 | |||||||
Stockholders' equity | 157,800 | 225,867 | (117,992) | |||||||
Invested Capital | 2,643,449 | 3,061,682 | 2,621,033 | |||||||
ROIC | 7.16% | 7.18% | 2.84% | |||||||
ROCE | 7.75% | 6.65% | 3.10% | |||||||
EV | ||||||||||
Common stock shares outstanding | 105,548 | 105,142 | 104,471 | |||||||
Price | 6.72 -6.93% | 7.22 -26.02% | 9.76 8.32% | |||||||
Market cap | 709,283 -6.57% | 759,125 -25.55% | 1,019,637 8.67% | |||||||
EV | 2,613,751 | 2,907,253 | 475,199 | |||||||
EBITDA | 357,964 | 357,856 | 183,982 | |||||||
EV/EBITDA | 7.30 | 8.12 | 2.58 | |||||||
Interest | 86,798 | 65,581 | 43,368 | |||||||
Interest/NOPBT | 41.92% | 31.58% | 55.58% |