XNYSXHR
Market cap1.50bUSD
Jan 10, Last price
14.70USD
1D
-0.07%
1Q
-1.41%
Jan 2017
-24.30%
IPO
-27.66%
Name
Xenia Hotels & Resorts Inc
Chart & Performance
Profile
Xenia Hotels & Resorts, Inc. is a self-advised and self-administered REIT that invests in uniquely positioned luxury and upper upscale hotels and resorts, with a focus on the top 25 U.S. lodging markets as well as key leisure destinations in the United States. The Company owns 37 hotels comprising 10,749 rooms across 16 states. Xenia's hotels are in the luxury and upper upscale segments, and operated and/or licensed by industry leaders such as Marriott, Hyatt, Kimpton, Fairmont, Loews, and Hilton, as well as leading independent management companies including The Kessler Collection and Sage Hospitality.
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 | 1,025,443 2.79% | 997,607 61.90% | |||||||
Cost of revenue | 794,496 | 753,706 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 230,947 | 243,901 | |||||||
NOPBT Margin | 22.52% | 24.45% | |||||||
Operating Taxes | 1,447 | 2,205 | |||||||
Tax Rate | 0.63% | 0.90% | |||||||
NOPAT | 229,500 | 241,696 | |||||||
Net income | 19,142 -65.77% | 55,922 -138.14% | |||||||
Dividends | (44,613) | (11,680) | |||||||
Dividend yield | 3.02% | 0.77% | |||||||
Proceeds from repurchase of equity | (134,098) | (28,200) | |||||||
BB yield | 9.08% | 1.87% | |||||||
Debt | |||||||||
Debt current | 3,355 | 5,538 | |||||||
Long-term debt | 1,429,201 | 1,448,993 | |||||||
Deferred revenue | 1,620,047 | ||||||||
Other long-term liabilities | 55,666 | (1,567,545) | |||||||
Net debt | 1,267,831 | 4,229,483 | |||||||
Cash flow | |||||||||
Cash from operating activities | 198,065 | 187,129 | |||||||
CAPEX | (120,905) | (70,376) | |||||||
Cash from investing activities | (118,752) | (265,393) | |||||||
Cash from financing activities | (222,148) | (110,057) | |||||||
FCF | 74,392 | 297,825 | |||||||
Balance | |||||||||
Cash | 164,725 | 305,103 | |||||||
Long term investments | (3,080,055) | ||||||||
Excess cash | 113,453 | ||||||||
Stockholders' equity | (617,278) | (603,265) | |||||||
Invested Capital | 3,404,172 | 3,550,418 | |||||||
ROIC | 6.60% | 6.73% | |||||||
ROCE | 8.29% | 8.22% | |||||||
EV | |||||||||
Common stock shares outstanding | 108,412 | 114,418 | |||||||
Price | 13.62 3.34% | 13.18 -27.22% | |||||||
Market cap | 1,476,578 -2.09% | 1,508,032 -26.83% | |||||||
EV | 2,770,914 | 6,379,556 | |||||||
EBITDA | 362,970 | 376,014 | |||||||
EV/EBITDA | 7.63 | 16.97 | |||||||
Interest | 84,997 | 82,727 | |||||||
Interest/NOPBT | 36.80% | 33.92% |