XNYS
PGRE
Market cap1.39bUSD
Jul 22, Last price
6.36USD
1D
0.32%
1Q
46.21%
Jan 2017
-60.23%
IPO
-64.96%
Name
Paramount Group Inc
Chart & Performance
Profile
Headquartered in New York City, Paramount Group, Inc. is a fully-integrated real estate investment trust that owns, operates, manages, acquires and redevelops high-quality, Class A office properties located in select central business district submarkets of New York City and San Francisco. Paramount is focused on maximizing the value of its portfolio by leveraging the sought-after locations of its assets and its proven property management capabilities to attract and retain high-quality tenants.
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 | 757,451 1.97% | 742,788 0.33% | 740,377 1.87% | |||||||
Cost of revenue | 369,611 | 606,595 | 336,909 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 387,840 | 136,193 | 403,468 | |||||||
NOPBT Margin | 51.20% | 18.34% | 54.49% | |||||||
Operating Taxes | 2,058 | 1,426 | 3,265 | |||||||
Tax Rate | 0.53% | 1.05% | 0.81% | |||||||
NOPAT | 385,782 | 134,767 | 400,203 | |||||||
Net income | (46,288) -82.18% | (259,744) 821.18% | (28,197) -1,469.45% | |||||||
Dividends | (22,826) | (52,681) | (73,024) | |||||||
Dividend yield | 2.13% | 4.70% | 5.55% | |||||||
Proceeds from repurchase of equity | (1,847) | (63,437) | ||||||||
BB yield | 0.16% | 4.83% | ||||||||
Debt | ||||||||||
Debt current | 3,840,318 | |||||||||
Long-term debt | 3,676,630 | 3,831,487 | 3,876,511 | |||||||
Deferred revenue | 4,042,488 | |||||||||
Other long-term liabilities | 65,495 | 65,020 | (4,017,713) | |||||||
Net debt | 3,210,973 | 3,265,716 | 6,805,641 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 264,926 | 277,859 | 246,637 | |||||||
CAPEX | (125,805) | |||||||||
Cash from investing activities | (109,106) | (113,089) | (152,583) | |||||||
Cash from financing activities | (109,972) | (57,979) | (173,903) | |||||||
FCF | 281,040 | 9,861,064 | 424,438 | |||||||
Balance | ||||||||||
Cash | 375,056 | 428,208 | 408,905 | |||||||
Long term investments | 90,601 | 137,563 | 502,283 | |||||||
Excess cash | 427,784 | 528,632 | 874,169 | |||||||
Stockholders' equity | 2,603 | (118,913) | 224,605 | |||||||
Invested Capital | 7,749,019 | 8,002,305 | 11,891,572 | |||||||
ROIC | 4.90% | 1.35% | 3.38% | |||||||
ROCE | 5.00% | 1.73% | 3.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 217,241 | 216,922 | 221,310 | |||||||
Price | 4.94 -4.45% | 5.17 -12.96% | 5.94 -28.78% | |||||||
Market cap | 1,073,169 -4.31% | 1,121,488 -14.69% | 1,314,581 -27.93% | |||||||
EV | 4,284,142 | 5,198,807 | 8,938,697 | |||||||
EBITDA | 627,382 | 386,837 | 635,985 | |||||||
EV/EBITDA | 6.83 | 13.44 | 14.05 | |||||||
Interest | 156,702 | 146,771 | 143,864 | |||||||
Interest/NOPBT | 40.40% | 107.77% | 35.66% |