XNYSNHI
Market cap3.01bUSD
Jan 10, Last price
66.22USD
1D
-2.20%
1Q
-15.07%
Jan 2017
-10.72%
Name
National Health Investors Inc
Chart & Performance
Profile
Incorporated in 1991, National Health Investors, Inc. (NYSE: NHI) is a real estate investment trust specializing in sale-leaseback, joint-venture, mortgage and mezzanine financing of need-driven and discretionary senior housing and medical investments. NHI's portfolio consists of independent, assisted and memory care communities, entrance-fee retirement communities, skilled nursing facilities, medical office buildings and specialty hospitals.
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 | 319,835 14.97% | 278,194 -6.87% | |||||||
Cost of revenue | 31,334 | 35,111 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 288,501 | 243,083 | |||||||
NOPBT Margin | 90.20% | 87.38% | |||||||
Operating Taxes | 42,441 | ||||||||
Tax Rate | 17.46% | ||||||||
NOPAT | 288,501 | 200,642 | |||||||
Net income | 135,654 488.27% | 23,060 -62.92% | |||||||
Dividends | (156,238) | (161,771) | |||||||
Dividend yield | 6.45% | 6.92% | |||||||
Proceeds from repurchase of equity | (151,951) | ||||||||
BB yield | 6.50% | ||||||||
Debt | |||||||||
Debt current | 75,425 | 415,408 | |||||||
Long-term debt | 1,061,331 | 1,147,511 | |||||||
Deferred revenue | 5,052 | ||||||||
Other long-term liabilities | 6,009 | 64,955 | |||||||
Net debt | 1,114,409 | 1,535,195 | |||||||
Cash flow | |||||||||
Cash from operating activities | 184,450 | 185,340 | |||||||
CAPEX | (3,743) | (4,629) | |||||||
Cash from investing activities | (11,630) | 197,945 | |||||||
Cash from financing activities | (169,719) | (401,254) | |||||||
FCF | 2,848,752 | (305,614) | |||||||
Balance | |||||||||
Cash | 22,347 | 19,291 | |||||||
Long term investments | 8,433 | ||||||||
Excess cash | 6,355 | 13,814 | |||||||
Stockholders' equity | 2,137,134 | (309,521) | |||||||
Invested Capital | 2,408,752 | 3,232,353 | |||||||
ROIC | 10.23% | 6.44% | |||||||
ROCE | 11.95% | 8.52% | |||||||
EV | |||||||||
Common stock shares outstanding | 43,389 | 44,794 | |||||||
Price | 55.85 6.95% | 52.22 -9.14% | |||||||
Market cap | 2,423,302 3.60% | 2,339,155 -10.99% | |||||||
EV | 3,557,806 | 4,223,667 | |||||||
EBITDA | 358,474 | 313,963 | |||||||
EV/EBITDA | 9.92 | 13.45 | |||||||
Interest | 55,513 | 44,917 | |||||||
Interest/NOPBT | 19.24% | 18.48% |