XTSEMRT.UN
Market cap241mUSD
Dec 24, Last price
5.41CAD
1D
0.00%
1Q
-5.58%
Jan 2017
-63.67%
Name
Morguard Real Estate Investment Trust
Chart & Performance
Profile
The Trust is a closed-end real estate investment trust, which owns a diversified portfolio of 47 retail, office and industrial income producing properties in Canada with a book value of $2.6 billion and approximately 8.3 million square feet of leasable space.
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 | 255,076 5.13% | 242,629 0.49% | 241,440 -4.86% | |||||||
Cost of revenue | 132,715 | 124,171 | 123,156 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 122,361 | 118,458 | 118,284 | |||||||
NOPBT Margin | 47.97% | 48.82% | 48.99% | |||||||
Operating Taxes | 51,967 | 52,267 | ||||||||
Tax Rate | 43.87% | 44.19% | ||||||||
NOPAT | 122,361 | 66,491 | 66,017 | |||||||
Net income | (74,445) -46.08% | (138,064) 191.38% | (47,382) -88.46% | |||||||
Dividends | (15,198) | (16,025) | (16,472) | |||||||
Dividend yield | 4.43% | 4.71% | 4.74% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 413,024 | 367,788 | 213,262 | |||||||
Long-term debt | 865,363 | 922,273 | 1,101,265 | |||||||
Deferred revenue | 1,325,359 | 1,341,954 | ||||||||
Other long-term liabilities | 5,981 | (1,336,351) | (1,353,246) | |||||||
Net debt | 1,263,354 | 1,268,691 | 1,284,679 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 66,319 | 73,968 | 80,187 | |||||||
CAPEX | (32,418) | (17,051) | ||||||||
Cash from investing activities | (39,038) | (32,418) | (2,946) | |||||||
Cash from financing activities | (29,715) | (43,108) | (74,618) | |||||||
FCF | (2,050,268) | 71,400 | 77,213 | |||||||
Balance | ||||||||||
Cash | 7,278 | 9,712 | 11,270 | |||||||
Long term investments | 7,755 | 11,658 | 18,578 | |||||||
Excess cash | 2,279 | 9,239 | 17,776 | |||||||
Stockholders' equity | 947,848 | 2,709,785 | 2,935,189 | |||||||
Invested Capital | 2,226,891 | 2,304,107 | 2,420,729 | |||||||
ROIC | 5.40% | 2.81% | 2.69% | |||||||
ROCE | 5.49% | 5.08% | 4.82% | |||||||
EV | ||||||||||
Common stock shares outstanding | 64,249 | 64,187 | 64,141 | |||||||
Price | 5.34 0.75% | 5.30 -2.21% | 5.42 0.56% | |||||||
Market cap | 343,090 0.85% | 340,191 -2.14% | 347,644 3.85% | |||||||
EV | 1,606,444 | 3,274,297 | 3,421,982 | |||||||
EBITDA | 122,437 | 118,541 | 118,367 | |||||||
EV/EBITDA | 13.12 | 27.62 | 28.91 | |||||||
Interest | 61,148 | 51,967 | 51,328 | |||||||
Interest/NOPBT | 49.97% | 43.87% | 43.39% |