XNYSPLYM
Market cap770mUSD
Jan 08, Last price
16.98USD
1D
-1.51%
1Q
-18.72%
IPO
-7.21%
Name
Plymouth Industrial REIT Inc
Chart & Performance
Profile
Plymouth Industrial REIT, Inc. is a vertically integrated and self-managed real estate investment trust focused on the acquisition and operation of single and multi-tenant industrial properties located in secondary and select primary markets across the United States. The Company seeks to acquire properties that provide income and growth that enable the Company to leverage its real estate operating expertise to enhance shareholder value through active asset management, prudent property re-positioning and disciplined capital deployment.
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 | 199,848 8.89% | 183,536 30.52% | |||||||
Cost of revenue | 77,446 | 72,540 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 122,402 | 110,996 | |||||||
NOPBT Margin | 61.25% | 60.48% | |||||||
Operating Taxes | 206 | ||||||||
Tax Rate | 0.19% | ||||||||
NOPAT | 122,402 | 110,790 | |||||||
Net income | 13,660 -178.95% | (17,302) -49.30% | |||||||
Dividends | (41,934) | (39,971) | |||||||
Dividend yield | 3.99% | 5.24% | |||||||
Proceeds from repurchase of equity | 579 | 41,451 | |||||||
BB yield | -0.06% | -5.43% | |||||||
Debt | |||||||||
Debt current | 19,570 | 77,500 | |||||||
Long-term debt | 851,778 | 841,372 | |||||||
Deferred revenue | 998,093 | ||||||||
Other long-term liabilities | 15,433 | (1,009,123) | |||||||
Net debt | 856,855 | 877,754 | |||||||
Cash flow | |||||||||
Cash from operating activities | 81,872 | 72,228 | |||||||
CAPEX | (55,494) | ||||||||
Cash from investing activities | (79) | (252,357) | |||||||
Cash from financing activities | (86,802) | 167,968 | |||||||
FCF | 78,287 | 175,520 | |||||||
Balance | |||||||||
Cash | 14,493 | 11,003 | |||||||
Long term investments | 30,115 | ||||||||
Excess cash | 4,501 | 31,941 | |||||||
Stockholders' equity | (156,696) | (111,843) | |||||||
Invested Capital | 1,529,448 | 1,540,662 | |||||||
ROIC | 7.97% | 7.94% | |||||||
ROCE | 8.92% | 7.66% | |||||||
EV | |||||||||
Common stock shares outstanding | 43,632 | 39,779 | |||||||
Price | 24.07 25.50% | 19.18 -40.06% | |||||||
Market cap | 1,050,215 37.65% | 762,964 -22.87% | |||||||
EV | 1,912,295 | 1,692,951 | |||||||
EBITDA | 213,072 | 203,157 | |||||||
EV/EBITDA | 8.97 | 8.33 | |||||||
Interest | 36,094 | 32,217 | |||||||
Interest/NOPBT | 29.49% | 29.03% |