Corporate Office Properties Trust (OFC) Financials

$24.11

$-0.45 (-1.83%)

As on 16-Nov-2023 09:30EDT

Market cap

$2,853 Mln

Revenue (TTM)

$681 Mln

P/E Ratio

14.8

P/B Ratio

1.7

Div. Yield

4.6 %

Income Statement ($ Mln)	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
Operating Revenue	680.50	739.03	664.45	609.37	641.23	578.11
Cost of Revenue	454.10	518.62	454.97	409.65	445.17	396.48
Gross Profit	226.40	220.41	209.47	199.72	196.05	181.64
Operating Expenses	41.32	39.26	39.65	36.54	39.64	34.74
Operating Profit (EBIT)	-166.32	48.64	28.16	33.54	28.87	144.53
Other Income	76.45	29.73	-26.06	9.52	114.76	9.14
Profit before Tax	-56.39	149.70	78.37	103.23	199.79	75.94
Provision for Tax	0.69	0.45	0.15	0.35	-0.22	-0.36
Profit after Tax (Net Income)	-56.64	173.03	76.54	97.37	191.69	72.30
Minority Interest	0.44	-5.79	-5.04	5.50	8.31	2.40
Consolidated Profit	160.20	172.40	76.54	97.07	191.69	72.30

Liabilities ($ Mln)	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
Shareholder's Funds	1,486.05	1,681.80	1,622.74	1,661.04	1,678.96	1,585.41
Minority Interest	0.44	39.65	34.34	32.68	40.29	41.64
Non-Current Liabilities	2,466.66	2,279.11	2,319.38	2,139.68	1,884.79	1,839.78
Current Liabilities	224.90	230.42	259.10	218.21	220.99	162.92
Total Liabilities	4,464.16	4,257.28	4,262.45	4,077.02	3,854.45	3,656.01

Assets ($ Mln)	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
Non-Current Assets	3,678.72	3,743.93	3,693.85	3,750.80	3,546.94	3,389.75
Current Assets	560.54	513.34	568.60	326.22	307.51	266.26
Total Assets	4,464.16	4,257.28	4,262.45	4,077.02	3,854.45	3,656.01
Total Debt*	2,448.72	2,471.55	2,351.95	2,239.44	2,033.82	2,037.57
Net Current Assets	335.64	282.92	309.50	1.80	-10.00	23.59

Cashflow ($ Mln)	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
Cash From Operating Activities	--	265.83	249.15	238.42	228.56	180.48
Cash Flow from Investing Activities	--	-83.46	-202.97	-325.79	-138.02	-232.92
Cash from Financing Activities	--	-183.18	-50.90	91.27	-84.36	49.56
Net Cash Inflow / Outflow	--	-0.81	-4.72	3.90	6.18	-2.88

Financials Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
Adjusted EPS ($)	--	--	--	--	--	--
Cash EPS ($)	--	--	--	--	--	--
Adjusted Book Value ($)	--	--	--	--	--	--
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	--	--	--	--	--
Free Cash Flow per Share ($)	--	--	--	--	--	--

Profitability Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
ROCE (%)	--	4.26	1.94	2.56	5.23	2.07
ROE (%)	-3.50	10.47	4.66	5.83	11.74	4.87
ROA (%)	-1.26	4.06	1.84	2.46	5.10	2.00
EBIT Margin (%)	6.74	6.58	4.24	5.50	4.50	2.91
Net Margin (%)	-7.48	22.51	11.99	15.73	25.36	12.31
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
Revenue Growth (%)	-9.23	0.11	0.09	-0.05	0.11	-0.06
EBIT Growth (%)	4.26	72.74	-16.07	16.19	71.49	-35.08
Net Profit Growth (%)	-142.96	126.06	-21.39	-49.20	165.13	3.15
EPS Growth (%)	--	--	--	--	--	--
Book Value Growth (%)	--	--	--	--	--	--

Valuation Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
Price / Earnings	14.85	--	--	--	--	--
Price / Book Value	1.74	--	--	--	--	--
Dividend Yield (%)	4.57	--	--	--	--	--
EV/EBITDA	16.64	12.73	13.01	12.80	12.17	13.14
Close Price ($)	23.83	25.94	27.97	26.08	29.38	21.03
High Price ($)	28.69	29.64	30.51	30.57	30.28	31.01
Low Price ($)	21.59	22.22	24.64	15.23	20.49	20.04
Market Cap ($ Cr)	2,853.06	--	--	--	--	--

Solvency Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
Debt to Equity	1.63	1.47	1.45	1.35	1.21	1.29
Short term debt to equity ratio	--	0.13	0.05	0.09	0.11	0.13
Current Ratio	2.49	2.23	2.19	1.50	1.39	1.63
Quick Ratio	2.49	1.53	1.45	--	--	1.30
Interest Coverage	0.17	0.80	0.43	0.49	0.41	0.22

Operating Efficiency Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
Debtors to sales (%)	39.65	34.25	34.90	33.36	30.68	29.86
Asset Turnover	0.15	0.17	0.16	0.15	0.17	0.16
Receivable days	--	119.85	119.61	119.87	105.18	110.13
Inventory Days	--	124.65	154.70	--	44.14	47.54
Payable days	--	121.20	132.03	129.94	99.11	92.58
Cash Conversion Cycle	--	123.30	142.28	--	50.20	65.08

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)