XTSEINO.UN
Market cap20mUSD
Dec 24, Last price
0.90CAD
1D
-6.25%
1Q
-20.35%
Jan 2017
-90.20%
IPO
-91.03%
Name
Inovalis Real Estate Investment Trust
Chart & Performance
Profile
Inovalis Real Estate Investment Trust is an unincorporated, open-ended real estate investment trust established pursuant to a declaration of trust under the laws of the Province of Ontario. The REIT has been created for the purpose of acquiring and owning office properties primarily located in France and Germany but also opportunistically in other European countries where assets meet the REIT's investment criteria.
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 | 33,566 7.78% | 31,143 -9.62% | 34,458 -3.66% | |||||||
Cost of revenue | 16,420 | 15,996 | 21,803 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 17,146 | 15,147 | 12,655 | |||||||
NOPBT Margin | 51.08% | 48.64% | 36.73% | |||||||
Operating Taxes | (328) | (2,780) | 590 | |||||||
Tax Rate | 4.66% | |||||||||
NOPAT | 17,474 | 17,927 | 12,065 | |||||||
Net income | (29,691) -19.70% | (36,977) -221.90% | 30,333 66.70% | |||||||
Dividends | (13,496) | (22,371) | (36,691) | |||||||
Dividend yield | 24.29% | 18.16% | 11.77% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 58,966 | 44,473 | 27,333 | |||||||
Long-term debt | 265,073 | 307,165 | 293,835 | |||||||
Deferred revenue | 2,224 | 793 | 366 | |||||||
Other long-term liabilities | 110 | 1,574 | 1,172 | |||||||
Net debt | 269,461 | 250,439 | 180,214 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,971 | 21,427 | (7,915) | |||||||
CAPEX | (104,899) | |||||||||
Cash from investing activities | 2,146 | (60,471) | 106,614 | |||||||
Cash from financing activities | (39,083) | 9,704 | (97,541) | |||||||
FCF | 450,773 | 8,136 | 125,652 | |||||||
Balance | ||||||||||
Cash | 12,613 | 45,176 | 76,627 | |||||||
Long term investments | 41,965 | 56,023 | 64,327 | |||||||
Excess cash | 52,900 | 99,642 | 139,231 | |||||||
Stockholders' equity | 247,365 | 288,177 | 393,064 | |||||||
Invested Capital | 417,840 | 422,635 | 412,293 | |||||||
ROIC | 4.16% | 4.29% | 2.62% | |||||||
ROCE | 3.63% | 2.89% | 2.27% | |||||||
EV | ||||||||||
Common stock shares outstanding | 32,687 | 32,672 | 32,428 | |||||||
Price | 1.70 -54.91% | 3.77 -60.77% | 9.61 7.61% | |||||||
Market cap | 55,567 -54.89% | 123,175 -60.47% | 311,635 19.61% | |||||||
EV | 325,975 | 374,812 | 540,127 | |||||||
EBITDA | 17,146 | 15,147 | 12,655 | |||||||
EV/EBITDA | 19.01 | 24.74 | 42.68 | |||||||
Interest | 8,481 | 4,796 | 4,982 | |||||||
Interest/NOPBT | 49.46% | 31.66% | 39.37% |