Market cap
$38,758 Mln
Revenue (TTM)
$4,085 Mln
P/E Ratio
35.6
P/B Ratio
8.9
Div. Yield
4.8 %
| Crown Castle (CCI) | St Joe Company (JOE) | Five Point Holdings LLC Class A (FPH) | Millrose Properties | |
|---|---|---|---|---|
Market cap ($ Mln) |
38,758 | 4,088 | 621 | 4,254 |
Revenue ($ Mln) |
4,085 | 543 | 118 | 792 |
Net Profit ($ Mln) |
1,035.00 | 121.27 | 29.35 | 501.01 |
Net Margin (%) |
25.34 | 22.33 | 24.87 | 63.24 |
RoE (%) |
-- | 15.93 | -2.43 | 8.56 |
Price to Earnings |
35.62 | 34.03 | 10.77 | 8.48 |
Price-To-Book |
8.86 | 5.07 | 0.35 | 0.74 |
Income Statement ($ Mln)
| Crown Castle (CCI) | St Joe Company (JOE) | Five Point Holdings LLC Class A (FPH) | Millrose Properties | |
|---|---|---|---|---|
|
Operating Revenue
|
4,265.00 | 513.32 | 110.02 | 600.46 |
|
Cost of Revenue
|
1,447.00 | 35.81 | 65.55 | 87.75 |
|
Gross Profit
|
2,818.00 | 477.51 | 44.47 | 512.71 |
|
Operating Expenses
|
739.00 | 331.26 | 51.86 | 26.64 |
|
Operating Profit (EBIT)
|
2,079.00 | 146.25 | -7.39 | 486.07 |
|
Other Income
|
-- | -- | -- | -- |
|
Profit before Tax
|
1,119.00 | 155.11 | 212.46 | 400.37 |
|
Provision for Tax
|
16.00 | 39.23 | 28.93 | 20.51 |
|
Profit after Tax (Net Income)
|
444.00 | 115.63 | 70.97 | 379.86 |
|
Minority Interest
|
-- | 9.34 | 1,545.35 | -- |
|
Consolidated Profit
|
444.00 | 115.63 | 70.61 | 404.82 |
Liabilities ($ Mln)
| Crown Castle (CCI) | St Joe Company (JOE) | Five Point Holdings LLC Class A (FPH) | Millrose Properties | |
|---|---|---|---|---|
|
Shareholder's Funds
|
-1,635.00 | 766.29 | 843.25 | 5,856.26 |
|
Minority Interest
|
-- | 9.34 | 1,545.35 | -- |
|
Non-Current Liabilities
|
28,674.00 | 656.74 | 824.44 | 3,216.40 |
|
Current Liabilities
|
4,479.00 | 86.06 | 35.97 | 185.45 |
|
Total Liabilities
|
31,518.00 | 1,518.43 | 3,238.65 | 9,258.11 |
Assets ($ Mln)
| Crown Castle (CCI) | St Joe Company (JOE) | Five Point Holdings LLC Class A (FPH) | Millrose Properties | |
|---|---|---|---|---|
|
Non-Current Assets
|
30,374.00 | 1,331.64 | 280.31 | 8,894.06 |
|
Current Assets
|
1,144.00 | 186.79 | 2,958.34 | 364.05 |
|
Total Assets
|
31,518.00 | 1,518.43 | 3,249.00 | 9,258.11 |
|
Total Debt*
|
29,566.00 | 572.74 | 518.07 | 2,112.06 |
|
Net Current Assets
|
-3,335.00 | 100.73 | 2,671.58 | 178.60 |
Cashflow ($ Mln)
| Crown Castle (CCI) | St Joe Company (JOE) | Five Point Holdings LLC Class A (FPH) | Millrose Properties | |
|---|---|---|---|---|
|
Cash From Operating Activities
|
3,057.00 | 190.70 | 105.23 | 3,672.82 |
|
Cash Flow from Investing Activities
|
-1,158.00 | -26.22 | -6.55 | -5,722.23 |
|
Cash from Financing Activities
|
-1,886.00 | -124.28 | -104.01 | 2,084.46 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- |
Ratios
Profitability Ratios
| Crown Castle (CCI) | St Joe Company (JOE) | Five Point Holdings LLC Class A (FPH) | Millrose Properties | |
|---|---|---|---|---|
|
ROCE (%)
|
1.55 | 8.44 | 5.24 | 5.78 |
|
ROE (%)
|
-50.23 | 15.51 | 8.91 | 6.90 |
|
ROA (%)
|
1.38 | 7.56 | 2.25 | 5.16 |
|
EBIT Margin (%)
|
-- | -- | -- | -- |
|
Net Margin (%)
|
10.41 | 22.53 | 64.50 | 63.26 |
|
Cash Profit Margin (%)
|
-- | -- | -- | -- |
Growth Ratios
| Crown Castle (CCI) | St Joe Company (JOE) | Five Point Holdings LLC Class A (FPH) | Millrose Properties | |
|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.35 | 0.27 | -0.54 | -- |
|
EBIT Growth (%)
|
-- | -- | -- | -- |
|
Net Profit Growth (%)
|
111.38 | 55.85 | 3.91 | 254.28 |
|
EPS Growth (%)
|
1.11 | 0.58 | 0.02 | 2.54 |
|
Book Value Growth (%)
|
-- | -- | -- | -- |
Valuation Ratios
| Crown Castle (CCI) | St Joe Company (JOE) | Five Point Holdings LLC Class A (FPH) | Millrose Properties | |
|---|---|---|---|---|
|
Price / Earnings
|
87.47 | 29.60 | 11.84 | 13.06 |
|
Price / Book Value
|
-23.75 | 4.47 | 1.00 | 0.85 |
|
Dividend Yield (%)
|
-- | -- | -- | -- |
|
EV/EBITDA
|
24.61 | 13.82 | 4.21 | 14.30 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- |
Solvency Ratios
| Crown Castle (CCI) | St Joe Company (JOE) | Five Point Holdings LLC Class A (FPH) | Millrose Properties | |
|---|---|---|---|---|
|
Debt to Equity
|
-18.08 | 0.75 | 0.61 | 0.36 |
|
Short term debt to equity ratio
|
-1.87 | 0.02 | 0.00 | 0.00 |
|
Current Ratio
|
0.26 | 2.17 | 82.24 | 1.96 |
|
Quick Ratio
|
0.58 | 2.13 | 14.32 | 1.96 |
|
Interest Coverage
|
2.17 | 3.01 | -- | 5.36 |
Operating Efficiency Ratios
| Crown Castle (CCI) | St Joe Company (JOE) | Five Point Holdings LLC Class A (FPH) | Millrose Properties | |
|---|---|---|---|---|
|
Debtors to sales (%)
|
7.95 | 8.19 | 79.56 | 54.79 |
|
Asset Turnover
|
0.13 | 0.34 | 0.03 | 0.08 |
|
Receivable days
|
42.52 | 30.36 | 312.61 | 200.12 |
|
Inventory Days
|
-43.16 | 37.47 | 13,210.43 | 11,374.21 |
|
Payable days
|
33.19 | 204.37 | 144.67 | 1,176.82 |
|
Cash Conversion Cycle
|
-33.84 | -136.54 | 13,378.37 | 10,397.52 |