Market cap
$2,385 Mln
Revenue (TTM)
$1,008 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
6.4 %
| Douglas Emmett (DEI) | W. P. Carey Inc. REIT (WPC) | EastGroup Properties (EGP) | Agree Realty (ADC) | Brixmor Property (BRX) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
2,385 | 16,404 | 10,808 | 9,286 | 9,047 |
Revenue ($ Mln) |
1,008 | 1,898 | 753 | 780 | 1,404 |
Net Profit ($ Mln) |
-22.88 | 651.55 | 304.84 | 225.04 | 432.77 |
Net Margin (%) |
-2.27 | 34.33 | 40.47 | 28.87 | 30.83 |
RoE (%) |
0.56 | 7.68 | 8.62 | 3.51 | 14.34 |
Price to Earnings |
-- | 24.66 | 35.33 | 40.03 | 21.21 |
Price-To-Book |
1.08 | 1.89 | 3.03 | 1.46 | 3.02 |
Income Statement ($ Mln)
| Douglas Emmett (DEI) | W. P. Carey Inc. REIT (WPC) | EastGroup Properties (EGP) | Agree Realty (ADC) | Brixmor Property (BRX) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
1,007.52 | 1,897.71 | 753.19 | 779.62 | 1,403.61 |
|
Cost of Revenue
|
371.00 | 896.41 | 420.52 | 235.02 | 559.20 |
|
Gross Profit
|
636.05 | 491.49 | 312.36 | 630.25 | 1,031.08 |
|
Operating Expenses
|
445.06 | 363.33 | 27.11 | 167.67 | 328.54 |
|
Operating Profit (EBIT)
|
191.46 | 637.98 | 305.36 | 376.93 | 515.87 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
-68.50 | 692.85 | 304.85 | 262.71 | 432.79 |
|
Provision for Tax
|
10.11 | 8.73 | 0.00 | 0.36 | -3.10 |
|
Profit after Tax (Net Income)
|
-22.88 | 651.55 | 304.84 | 225.04 | 432.77 |
|
Minority Interest
|
33.36 | -6.94 | -0.03 | -0.67 | -0.17 |
|
Consolidated Profit
|
-18.48 | 289.32 | 134.68 | 104.21 | 230.98 |
Liabilities ($ Mln)
| Douglas Emmett (DEI) | W. P. Carey Inc. REIT (WPC) | EastGroup Properties (EGP) | Agree Realty (ADC) | Brixmor Property (BRX) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,838.50 | 8,672.40 | 3,575.00 | 6,520.14 | 3,021.70 |
|
Minority Interest
|
33.36 | -6.94 | -0.03 | -0.67 | -0.17 |
|
Non-Current Liabilities
|
5,836.71 | 9,592.44 | 1,807.47 | 3,072.09 | 5,322.42 |
|
Current Liabilities
|
229.56 | 353.58 | 140.00 | 994.61 | 642.45 |
|
Total Liabilities
|
9,288.18 | 17,990.23 | 5,431.81 | 9,797.61 | 9,133.14 |
Assets ($ Mln)
| Douglas Emmett (DEI) | W. P. Carey Inc. REIT (WPC) | EastGroup Properties (EGP) | Agree Realty (ADC) | Brixmor Property (BRX) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
9,062.62 | 18,471.10 | 5,361.35 | 1,079.43 | 8,317.76 |
|
Current Assets
|
488.57 | 163.54 | 161.51 | 143.73 | 689.27 |
|
Total Assets
|
9,288.18 | 17,990.23 | 5,431.81 | 9,797.61 | 9,133.14 |
|
Total Debt*
|
5,745.05 | 8,949.04 | 1,668.40 | 3,916.38 | 5,333.17 |
|
Net Current Assets
|
0.00 | -665.88 | -64.71 | -22.73 | -638.24 |
Cashflow ($ Mln)
| Douglas Emmett (DEI) | W. P. Carey Inc. REIT (WPC) | EastGroup Properties (EGP) | Agree Realty (ADC) | Brixmor Property (BRX) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
386.85 | 1,282.32 | 480.73 | 504.14 | 652.01 |
|
Cash Flow from Investing Activities
|
-259.94 | -960.14 | -576.28 | -1,543.13 | -452.23 |
|
Cash from Financing Activities
|
-230.74 | -761.71 | 79.03 | 1,053.22 | -216.94 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Douglas Emmett (DEI) | W. P. Carey Inc. REIT (WPC) | EastGroup Properties (EGP) | Agree Realty (ADC) | Brixmor Property (BRX) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
0.22 | 2.79 | 5.10 | 2.27 | 4.49 |
|
ROE (%)
|
0.56 | 7.68 | 8.62 | 3.51 | 14.34 |
|
ROA (%)
|
-0.23 | 3.29 | 5.46 | 2.22 | 4.33 |
|
EBIT Margin (%)
|
20.40 | 44.35 | 44.44 | 44.62 | 47.33 |
|
Net Margin (%)
|
-2.27 | 34.33 | 40.47 | 28.87 | 30.83 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Douglas Emmett (DEI) | W. P. Carey Inc. REIT (WPC) | EastGroup Properties (EGP) | Agree Realty (ADC) | Brixmor Property (BRX) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.78 | 15.67 | 11.27 | 18.17 | 5.84 |
|
EBIT Growth (%)
|
-22.81 | 10.47 | 25.40 | 11.88 | 19.81 |
|
Net Profit Growth (%)
|
-160.69 | 94.05 | 28.87 | 21.11 | 29.14 |
|
EPS Growth (%)
|
-160.68 | 92.00 | 22.87 | 9.21 | 28.13 |
|
Book Value Growth (%)
|
-8.06 | 2.66 | 2.59 | 2.93 | 2.23 |
Valuation Ratios
| Douglas Emmett (DEI) | W. P. Carey Inc. REIT (WPC) | EastGroup Properties (EGP) | Agree Realty (ADC) | Brixmor Property (BRX) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
113.14 | 30.52 | 36.94 | 40.54 | 20.90 |
|
Price / Book Value
|
0.97 | 1.75 | 2.72 | 1.32 | 2.68 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
10.80 | 17.31 | 22.73 | 18.83 | 13.22 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Douglas Emmett (DEI) | W. P. Carey Inc. REIT (WPC) | EastGroup Properties (EGP) | Agree Realty (ADC) | Brixmor Property (BRX) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 1.02 | 0.45 | 0.59 | 1.59 |
|
Short term debt to equity ratio
|
3.12 | 0.04 | 0.04 | 0.15 | 0.00 |
|
Current Ratio
|
2.13 | 0.46 | 1.15 | 0.14 | 1.07 |
|
Quick Ratio
|
2.13 | 0.46 | 1.15 | 0.14 | 1.07 |
|
Interest Coverage
|
0.75 | 3.25 | 10.43 | 2.79 | 2.83 |
Operating Efficiency Ratios
| Douglas Emmett (DEI) | W. P. Carey Inc. REIT (WPC) | EastGroup Properties (EGP) | Agree Realty (ADC) | Brixmor Property (BRX) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.26 | 0.00 | 15.30 | 16.83 | 21.77 |
|
Asset Turnover
|
0.10 | 0.10 | 0.14 | 0.08 | 0.14 |
|
Receivable days
|
92.18 | 209.82 | 54.46 | 58.19 | 79.50 |
|
Inventory Days
|
-- | -- | -- | 0.00 | 4.69 |
|
Payable days
|
57.99 | 166.96 | 80.76 | 529.68 | 356.54 |
|
Cash Conversion Cycle
|
-- | -- | -- | -471.49 | -272.36 |