XTSEPLZ.UN
Market cap277mUSD
Dec 24, Last price
3.61CAD
1D
1.12%
1Q
-7.44%
Jan 2017
-27.80%
IPO
-18.51%
Name
Plaza Retail REIT
Chart & Performance
Profile
Plaza is an open-ended real estate investment trust and is a leading retail property owner and developer, focused on Ontario, Quebec and Atlantic Canada. Plaza's portfolio at September 30, 2020 includes interests in 272 properties totaling approximately 8.6 million square feet across Canada and additional lands held for development. Plaza's portfolio largely consists of open-air centres and stand-alone small box retail outlets and is predominantly occupied by national tenants.
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 | 114,064 2.53% | 111,245 0.55% | 110,632 3.49% | |||||||
Cost of revenue | 52,007 | 48,537 | 45,905 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 62,057 | 62,708 | 64,727 | |||||||
NOPBT Margin | 54.41% | 56.37% | 58.51% | |||||||
Operating Taxes | 359 | 175 | 770 | |||||||
Tax Rate | 0.58% | 0.28% | 1.19% | |||||||
NOPAT | 61,698 | 62,533 | 63,957 | |||||||
Net income | 20,187 -62.54% | 53,891 -45.90% | 99,615 -766.90% | |||||||
Dividends | (30,299) | (28,502) | (28,498) | |||||||
Dividend yield | 7.35% | 5.59% | 5.30% | |||||||
Proceeds from repurchase of equity | (109) | (80) | 107,222 | |||||||
BB yield | 0.03% | 0.02% | -19.95% | |||||||
Debt | ||||||||||
Debt current | 169,807 | 164,152 | 120,720 | |||||||
Long-term debt | 567,061 | 609,194 | 624,504 | |||||||
Deferred revenue | 742,370 | 711,319 | ||||||||
Other long-term liabilities | 4,255 | (737,034) | (705,697) | |||||||
Net debt | 671,438 | 714,904 | 688,482 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 42,293 | 38,469 | 48,207 | |||||||
CAPEX | 42,225 | 21,178 | ||||||||
Cash from investing activities | (10,003) | (44,903) | (21,952) | |||||||
Cash from financing activities | (40,228) | 1,147 | (26,329) | |||||||
FCF | 1,243,150 | 26,478 | (16,944) | |||||||
Balance | ||||||||||
Cash | 10,868 | 7,262 | 8,062 | |||||||
Long term investments | 54,562 | 51,180 | 48,680 | |||||||
Excess cash | 59,727 | 52,880 | 51,210 | |||||||
Stockholders' equity | 548,924 | 764,693 | 715,921 | |||||||
Invested Capital | 1,165,917 | 1,179,646 | 1,128,822 | |||||||
ROIC | 5.26% | 5.42% | 5.84% | |||||||
ROCE | 5.03% | 5.05% | 5.44% | |||||||
EV | ||||||||||
Common stock shares outstanding | 112,015 | 113,894 | 113,879 | |||||||
Price | 3.68 -17.86% | 4.48 -5.08% | 4.72 30.75% | |||||||
Market cap | 412,215 -19.21% | 510,245 -5.07% | 537,509 44.49% | |||||||
EV | 1,086,090 | 1,470,942 | 1,448,391 | |||||||
EBITDA | 61,669 | 62,124 | 63,959 | |||||||
EV/EBITDA | 17.61 | 23.68 | 22.65 | |||||||
Interest | 27,477 | 27,300 | 26,755 | |||||||
Interest/NOPBT | 44.28% | 43.54% | 41.34% |