Market cap
$18,738 Mln
Revenue (TTM)
$1,108 Mln
P/E Ratio
19.4
P/B Ratio
2.9
Div. Yield
2.3 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 2.56 | 5.00 | 1.75 | 3.33 | 5.02 |
| EBIT | -55.79 | -39.32 | 77.09 | 47.18 | -7.76 |
| Net Profit | -60.35 | -62.36 | 60.73 | 59.13 | -8.24 |
| EPS | -58.94 | -42.77 | 87.26 | 56.48 | -9.20 |
| Book Value | -- | -- | 14.31 | 7.14 | 10.20 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-21 | Dec-20 |
| EBIT-Margin
| 59.91 | 90.10 | 94.34 | 86.47 | 39.09 |
| Net Margin
| 51.05 | 81.06 | 88.16 | 78.07 | 31.18 |
| Return on equity
| 9.99 | 15.84 | 15.31 | 15.22 | 5.89 |
| Return on Capital
| 5.50 | 9.20 | -- | 7.93 | 3.04 |
| Return on Assets
| 5.81 | 9.11 | 8.92 | 8.72 | 3.42 |
| Debt to Equity (x)
| -- | -- | 0.62 | 0.62 | 1.27 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
--
|
7.93
|
3.04
|
5.53
|
5.29
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
15.31
Higher than Peers by 14.04
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
15.31
|
15.22
|
5.89
|
8.87
|
8.35
|
|
Peer Median
|
1.27
|
--
|
--
|
--
|
--
|
ROA
8.92
Higher than Peers by 7.39
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
8.92
|
8.72
|
3.42
|
5.29
|
5.05
|
|
Peer Median
|
1.53
|
--
|
--
|
--
|
--
|
EBIT Margin
94.34
Higher than Peers by 86.27
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
94.34
|
86.47
|
39.09
|
54.16
|
50.38
|
|
Peer Median
|
8.07
|
--
|
--
|
--
|
--
|
Net Margin
88.16
Higher than Peers by 78.95
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
88.16
|
78.07
|
31.18
|
43.89
|
39.78
|
|
Peer Median
|
9.20
|
--
|
--
|
--
|
--
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
1.75
Lower than Peers by 1.74
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
1.75
|
0.11
|
0.02
|
0.03
|
0.21
|
|
Peer Median
|
3.50
|
--
|
--
|
--
|
--
|
EBIT Growth
77.09
Higher than Peers by 86.04
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
77.09
|
146.31
|
-26.39
|
10.44
|
-72.25
|
|
Peer Median
|
-8.95
|
--
|
--
|
--
|
--
|
Net Profit Growth
60.73
Higher than Peers by 66.98
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
60.73
|
184.38
|
-30.09
|
11.79
|
-76.52
|
|
Peer Median
|
-6.25
|
--
|
--
|
--
|
--
|
EPS Growth
87.26
Higher than Peers by 70.53
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
87.26
|
1.78
|
-0.31
|
0.11
|
-0.77
|
|
Peer Median
|
16.73
|
--
|
--
|
--
|
--
|
Book Value Growth
14.04
Higher than Peers by 13.02
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
14.04
|
--
|
--
|
--
|
--
|
|
Peer Median
|
1.01
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
0.62
Higher than Peers by 0.40
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
0.62
|
0.62
|
1.27
|
0.60
|
0.60
|
|
Peer Median
|
0.22
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
0.01
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
0.01
|
0.01
|
0.60
|
0.01
|
0.01
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
2.67
Lower than Peers by 0.76
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
2.67
|
3.73
|
3.50
|
4.24
|
3.51
|
|
Peer Median
|
3.43
|
--
|
--
|
--
|
--
|
Quick Ratio
2.67
Higher than Peers by 1.04
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
2.67
|
3.05
|
3.09
|
4.12
|
3.50
|
|
Peer Median
|
1.64
|
--
|
--
|
--
|
--
|
Interest Coverage
13.19
Higher than Peers by 9.05
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
13.19
|
11.27
|
4.15
|
5.88
|
5.62
|
|
Peer Median
|
4.14
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
21.95
Higher than Peers by 10.09
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
21.95
|
21.97
|
20.11
|
29.30
|
46.14
|
|
Peer Median
|
11.86
|
--
|
--
|
--
|
--
|
Asset Turnover
0.10
Lower than Peers by 0.04
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
0.10
|
0.11
|
0.11
|
0.12
|
0.12
|
|
Peer Median
|
0.14
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
--
|
73.10
|
89.19
|
135.53
|
190.73
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
--
|
123.85
|
55.58
|
11.27
|
127.34
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
--
|
98.65
|
84.38
|
92.92
|
76.13
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
--
|
98.30
|
60.39
|
53.88
|
241.94
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
19.44
Lower than Peers by 11.52
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
19.44
|
29.48
|
49.84
|
29.66
|
24.50
|
|
Peer Median
|
30.95
|
--
|
--
|
--
|
--
|
Price / Book Value
2.95
Higher than Peers by 2.04
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
2.95
|
4.16
|
2.90
|
2.54
|
2.02
|
|
Peer Median
|
0.91
|
--
|
--
|
--
|
--
|
Dividend Yield
2.32
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
2.32
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
15.77
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
15.77
|
22.86
|
31.35
|
19.56
|
16.60
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
18,738
Higher than Peers by 18,662
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
Duke Realty (DRE)
|
18,738
|
--
|
--
|
--
|
--
|
|
Peer Median
|
75
|
--
|
--
|
--
|
--
|