XNYSSRGpA
Market cap226mUSD
Dec 24, Last price
23.24USD
1D
1.93%
1Q
2.38%
IPO
-5.03%
Name
Seritage Growth Properties
Profile
Seritage Growth Properties is a publicly-traded, self-administered and self-managed REIT with 166 wholly-owned properties and 29 unconsolidated properties totaling approximately 30.4 million square feet of space across 44 states and Puerto Rico. The Company was formed to unlock the underlying real estate value of a high-quality retail portfolio it acquired from Sears Holdings in July 2015. The Company's mission is to create and own revitalized shopping, dining, entertainment and mixed-use destinations that provide enriched experiences for consumers and local communities, and create long-term value for our shareholders.
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 | 20,579 -80.78% | 107,055 -8.25% | 116,683 0.16% | |||||||
Cost of revenue | 73,398 | 113,354 | 122,212 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (52,819) | (6,299) | (5,529) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 38 | 466 | 196 | |||||||
Tax Rate | ||||||||||
NOPAT | (52,857) | (6,765) | (5,725) | |||||||
Net income | (154,911) 28.99% | (120,097) 208.06% | (38,985) -74.51% | |||||||
Dividends | (4,900) | (4,900) | (4,900) | |||||||
Dividend yield | 0.93% | 0.83% | 0.87% | |||||||
Proceeds from repurchase of equity | (315) | (269) | ||||||||
BB yield | 0.06% | 0.05% | ||||||||
Debt | ||||||||||
Debt current | 1,151 | 1,029,754 | 20,627 | |||||||
Long-term debt | 374,047 | 1,041,586 | 1,493,672 | |||||||
Deferred revenue | (848) | 1,119,122 | 1,569,338 | |||||||
Other long-term liabilities | (1,118,540) | (1,596,465) | ||||||||
Net debt | 241,197 | 1,555,263 | 909,134 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (53,061) | (117,923) | (135,996) | |||||||
CAPEX | (574,151) | (248,123) | ||||||||
Cash from investing activities | 732,911 | 586,079 | 260,707 | |||||||
Cash from financing activities | (675,089) | (436,970) | (161,212) | |||||||
FCF | 767,356 | (880,324) | (40,059) | |||||||
Balance | ||||||||||
Cash | 134,001 | 133,480 | 106,602 | |||||||
Long term investments | 382,597 | 498,563 | ||||||||
Excess cash | 132,972 | 510,724 | 599,331 | |||||||
Stockholders' equity | (798,578) | (637,812) | (396,248) | |||||||
Invested Capital | 1,729,341 | 3,417,779 | 2,689,299 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 56,151 | 49,729 | 42,393 | |||||||
Price | 9.35 -20.96% | 11.83 -10.85% | 13.27 -9.60% | |||||||
Market cap | 525,012 -10.76% | 588,294 4.58% | 562,555 0.06% | |||||||
EV | 767,411 | 2,145,715 | 1,628,776 | |||||||
EBITDA | (38,348) | 35,038 | 45,846 | |||||||
EV/EBITDA | 61.24 | 35.53 | ||||||||
Interest | 86,730 | 107,975 | ||||||||
Interest/NOPBT |