XTSEDIR.UN
Market cap2.30bUSD
Dec 24, Last price
11.89CAD
1D
0.34%
1Q
-17.43%
Jan 2017
39.39%
IPO
8.19%
Name
Dream Industrial Real Estate Investment Trust
Chart & Performance
Profile
Dream Industrial REIT is an unincorporated, open-ended real estate investment trust. As at September 30, 2020, Dream Industrial REIT owns and operates a portfolio of 266 industrial properties comprising approximately 26.6 million square feet of gross leasable area in key markets across North America and a growing presence in strong European industrial markets. Dream Industrial REIT's objective is to continue to grow and upgrade the quality of its portfolio and to provide attractive overall returns to its unitholders.
Valuation
Title CAD 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 | 443,114 19.90% | 369,567 27.52% | 289,815 22.83% | |||||||
Cost of revenue | 139,597 | 122,372 | 98,406 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 303,517 | 247,195 | 191,409 | |||||||
NOPBT Margin | 68.50% | 66.89% | 66.05% | |||||||
Operating Taxes | (1,200) | 19,481 | 30,257 | |||||||
Tax Rate | 7.88% | 15.81% | ||||||||
NOPAT | 304,717 | 227,714 | 161,152 | |||||||
Net income | 104,299 -85.22% | 705,885 16.03% | 608,345 203.97% | |||||||
Dividends | (134,389) | (136,061) | (104,839) | |||||||
Dividend yield | 3.36% | 4.30% | 2.81% | |||||||
Proceeds from repurchase of equity | 107,172 | 320,173 | 2,126,847 | |||||||
BB yield | -2.68% | -10.12% | -56.96% | |||||||
Debt | ||||||||||
Debt current | 310,277 | 275,536 | 38,349 | |||||||
Long-term debt | 2,560,566 | 2,161,098 | 2,030,707 | |||||||
Deferred revenue | 10,799 | 26,920 | ||||||||
Other long-term liabilities | 265,564 | 251,006 | 344,342 | |||||||
Net debt | 2,011,921 | 2,039,305 | 1,765,686 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 302,392 | 218,394 | 174,101 | |||||||
CAPEX | (186,549) | (147,615) | (45,964) | |||||||
Cash from investing activities | (689,443) | (780,358) | (1,764,496) | |||||||
Cash from financing activities | 356,519 | 487,953 | 1,503,295 | |||||||
FCF | 7,086,919 | (6,626,790) | 205,629 | |||||||
Balance | ||||||||||
Cash | 49,916 | 83,802 | 164,015 | |||||||
Long term investments | 809,006 | 313,527 | 139,355 | |||||||
Excess cash | 836,766 | 378,851 | 288,879 | |||||||
Stockholders' equity | 4,574,897 | 11,163,765 | 8,883,408 | |||||||
Invested Capital | 6,862,800 | 6,755,983 | 5,638,078 | |||||||
ROIC | 4.47% | 3.67% | 3.65% | |||||||
ROCE | 3.92% | 3.44% | 3.21% | |||||||
EV | ||||||||||
Common stock shares outstanding | 286,590 | 270,710 | 216,832 | |||||||
Price | 13.96 19.42% | 11.69 -32.11% | 17.22 30.95% | |||||||
Market cap | 4,000,795 26.42% | 3,164,600 -15.25% | 3,733,847 67.47% | |||||||
EV | 6,012,716 | 11,914,929 | 10,883,518 | |||||||
EBITDA | 306,771 | 250,268 | 193,189 | |||||||
EV/EBITDA | 19.60 | 47.61 | 56.34 | |||||||
Interest | 63,424 | 34,441 | 36,991 | |||||||
Interest/NOPBT | 20.90% | 13.93% | 19.33% |