XTSETNT.UN
Market cap99mUSD
Jan 08, Last price
10.08CAD
1D
-1.47%
1Q
-13.48%
Jan 2017
64.71%
IPO
26.00%
Name
True North Commercial REIT
Chart & Performance
Profile
The REIT is an unincorporated, open-ended real estate investment trust established under the laws of the Province of Ontario. The REIT currently owns and operates a portfolio of 48 commercial properties consisting of approximately 4.8 million square feet in urban and select strategic secondary markets across Canada focusing on long term leases with government and credit rated tenants. The REIT is focused on growing its portfolio principally through acquisitions across Canada and such other jurisdictions where opportunities exist.
Valuation
Title CAD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 132,204 -7.92% | 143,575 3.65% | |||||||
Cost of revenue | 65,296 | 63,145 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 66,908 | 80,430 | |||||||
NOPBT Margin | 50.61% | 56.02% | |||||||
Operating Taxes | 35,043 | ||||||||
Tax Rate | 43.57% | ||||||||
NOPAT | 66,908 | 45,387 | |||||||
Net income | (40,621) 119.44% | (18,511) -163.51% | |||||||
Dividends | (31,147) | (47,154) | |||||||
Dividend yield | 18.87% | 49.70% | |||||||
Proceeds from repurchase of equity | (3,378) | 9,045 | |||||||
BB yield | 2.05% | -9.53% | |||||||
Debt | |||||||||
Debt current | 126,314 | 177,696 | |||||||
Long-term debt | 694,379 | 683,393 | |||||||
Deferred revenue | 928,177 | ||||||||
Other long-term liabilities | 4,231 | 14,628 | |||||||
Net debt | 810,550 | 849,250 | |||||||
Cash flow | |||||||||
Cash from operating activities | 73,943 | 103,271 | |||||||
CAPEX | |||||||||
Cash from investing activities | 32,447 | (72,800) | |||||||
Cash from financing activities | (106,945) | (26,446) | |||||||
FCF | 1,435,259 | 38,113 | |||||||
Balance | |||||||||
Cash | 8,946 | 9,501 | |||||||
Long term investments | 1,197 | 2,338 | |||||||
Excess cash | 3,533 | 4,660 | |||||||
Stockholders' equity | 452,804 | 1,373,726 | |||||||
Invested Capital | 1,274,495 | 2,321,372 | |||||||
ROIC | 3.72% | 1.98% | |||||||
ROCE | 5.24% | 5.75% | |||||||
EV | |||||||||
Common stock shares outstanding | 16,424 | 16,386 | |||||||
Price | 10.05 73.58% | 5.79 -21.86% | |||||||
Market cap | 165,061 73.97% | 94,877 -19.58% | |||||||
EV | 975,611 | 1,795,715 | |||||||
EBITDA | 66,908 | 80,430 | |||||||
EV/EBITDA | 14.58 | 22.33 | |||||||
Interest | 32,821 | 28,855 | |||||||
Interest/NOPBT | 49.05% | 35.88% |