XTSESGR.UN
Market cap568mUSD
Dec 23, Last price
13.85CAD
1D
-1.42%
1Q
-1.98%
Jan 2017
-7.97%
IPO
8.20%
Name
Slate Grocery REIT
Chart & Performance
Profile
Slate Grocery REIT is an owner and operator of U.S. grocery-anchored real estate. The REIT owns and operates approximately U.S. $1.3 billion of critical real estate infrastructure across major U.S. metro markets that communities rely upon for their everyday needs. The REIT's resilient grocery-anchored portfolio and strong credit tenants provide unitholders with durable cash flows and the potential for capital appreciation over the longer term.
Valuation
Title USD 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 | 203,281 14.53% | 177,485 28.36% | 138,275 9.63% | |||||||
Cost of revenue | 77,870 | 63,381 | 46,719 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 125,411 | 114,104 | 91,556 | |||||||
NOPBT Margin | 61.69% | 64.29% | 66.21% | |||||||
Operating Taxes | 1,293 | 34,038 | 35,818 | |||||||
Tax Rate | 1.03% | 29.83% | 39.12% | |||||||
NOPAT | 124,118 | 80,066 | 55,738 | |||||||
Net income | 13,596 -89.44% | 128,804 41.75% | 90,869 120.22% | |||||||
Dividends | (51,592) | (51,722) | (44,309) | |||||||
Dividend yield | 7.03% | 5.60% | 5.22% | |||||||
Proceeds from repurchase of equity | (11,932) | 18,021 | 411,123 | |||||||
BB yield | 1.63% | -1.95% | -48.46% | |||||||
Debt | ||||||||||
Debt current | 302,119 | 91,866 | 8,526 | |||||||
Long-term debt | 859,637 | 1,039,621 | 929,218 | |||||||
Deferred revenue | 9,369 | |||||||||
Other long-term liabilities | 160,002 | 14,918 | 15,444 | |||||||
Net debt | 1,031,068 | 1,001,639 | 836,402 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 76,299 | 58,986 | 50,804 | |||||||
CAPEX | (4,521) | (7,040) | (4,688) | |||||||
Cash from investing activities | (20,552) | (381,743) | (190,853) | |||||||
Cash from financing activities | (52,552) | 329,111 | 151,725 | |||||||
FCF | 148,951 | (402,869) | (263,154) | |||||||
Balance | ||||||||||
Cash | 23,587 | 20,392 | 14,038 | |||||||
Long term investments | 107,101 | 109,456 | 87,304 | |||||||
Excess cash | 120,524 | 120,974 | 94,428 | |||||||
Stockholders' equity | 867,236 | 931,102 | 638,578 | |||||||
Invested Capital | 2,068,470 | 1,955,936 | 1,491,740 | |||||||
ROIC | 6.17% | 4.64% | 4.10% | |||||||
ROCE | 5.73% | 5.12% | 5.41% | |||||||
EV | ||||||||||
Common stock shares outstanding | 60,775 | 61,101 | 58,789 | |||||||
Price | 12.07 -20.12% | 15.11 4.71% | 14.43 28.04% | |||||||
Market cap | 733,554 -20.55% | 923,236 8.83% | 848,322 58.91% | |||||||
EV | 1,944,415 | 2,115,467 | 1,704,282 | |||||||
EBITDA | 125,411 | 114,104 | 91,556 | |||||||
EV/EBITDA | 15.50 | 18.54 | 18.61 | |||||||
Interest | 65,240 | 41,338 | 23,336 | |||||||
Interest/NOPBT | 52.02% | 36.23% | 25.49% |