XTSEPRV.UN
Market cap216mUSD
Dec 24, Last price
5.24CAD
1D
0.19%
1Q
-11.04%
Jan 2017
-17.61%
IPO
-20.61%
Name
PRO Real Estate Investment Trust
Chart & Performance
Profile
PROREIT is an unincorporated open-ended real estate investment trust owning a diversified portfolio of 92 commercial properties across Canada representing over 4.5 million square feet of GLA. Established in March 2013, PROREIT is mainly focused on strong primary and secondary markets in Québec, Atlantic Canada and Ontario, with selective exposure in Western Canada.
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 | 99,893 2.76% | 97,210 25.15% | 77,674 11.26% | |||||||
Cost of revenue | 48,705 | 45,324 | 38,799 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 51,188 | 51,886 | 38,875 | |||||||
NOPBT Margin | 51.24% | 53.38% | 50.05% | |||||||
Operating Taxes | (52,260) | 14,557 | ||||||||
Tax Rate | 37.45% | |||||||||
NOPAT | 51,188 | 104,146 | 24,318 | |||||||
Net income | 25,906 -81.06% | 136,754 67.09% | 81,844 4,300.22% | |||||||
Dividends | (26,612) | (26,567) | (21,504) | |||||||
Dividend yield | 9.42% | 7.20% | 6.34% | |||||||
Proceeds from repurchase of equity | (4,799) | (1,986) | 435,572 | |||||||
BB yield | 1.70% | 0.54% | -128.36% | |||||||
Debt | ||||||||||
Debt current | 64,091 | 101,679 | 36,087 | |||||||
Long-term debt | 451,166 | 412,646 | 486,696 | |||||||
Deferred revenue | 1,983 | 1,969 | ||||||||
Other long-term liabilities | 11,401 | 17,204 | 19,748 | |||||||
Net debt | 502,001 | 1,542,722 | 1,506,802 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 31,699 | 28,235 | 29,276 | |||||||
CAPEX | (860) | (440) | (273) | |||||||
Cash from investing activities | 4,342 | 11,934 | (281,606) | |||||||
Cash from financing activities | (30,316) | (38,582) | 252,015 | |||||||
FCF | 34,622 | 103,093 | 31,857 | |||||||
Balance | ||||||||||
Cash | 13,256 | 7,531 | 5,944 | |||||||
Long term investments | (1,035,928) | (989,963) | ||||||||
Excess cash | 8,261 | |||||||||
Stockholders' equity | 488,034 | 1,119,067 | 1,013,188 | |||||||
Invested Capital | 1,006,431 | 1,021,202 | 974,193 | |||||||
ROIC | 5.05% | 10.44% | 3.04% | |||||||
ROCE | 5.04% | 5.09% | 4.00% | |||||||
EV | ||||||||||
Common stock shares outstanding | 59,249 | 61,932 | 49,976 | |||||||
Price | 4.77 -19.97% | 5.96 -12.22% | 6.79 12.05% | |||||||
Market cap | 282,619 -23.43% | 369,117 8.78% | 339,335 36.91% | |||||||
EV | 784,620 | 2,543,216 | 2,531,190 | |||||||
EBITDA | 51,974 | 52,675 | 39,604 | |||||||
EV/EBITDA | 15.10 | 48.28 | 63.91 | |||||||
Interest | 21,241 | 18,970 | 15,295 | |||||||
Interest/NOPBT | 41.50% | 36.56% | 39.34% |