CyrusOne (CONE) Peer Comparison

$90.36

$0.00 (0.00%)

As on 25-Mar-2022 09:30EDT

Market cap

$11,851 Mln

Revenue (TTM)

$1,206 Mln

P/E Ratio

451.8

P/B Ratio

4.1

Div. Yield

2.3 %

Edit

	CyrusOne (CONE)	Annaly Capital Management (NLY)	Lamar Advertising Company (LAMR)	Omega Healthcare Investors (OHI)	Physicians Realty Trust of Beneficial Interest (DOC)
Market cap ($ Mln)	11,851	16,506	15,139	14,808	14,441
Revenue ($ Mln)	1,206	7,284	2,326	1,292	2,950
Net Profit ($ Mln)	25.30	2,951.26	556.08	858.31	253.72
Net Margin (%)	2.03	40.52	23.90	66.43	8.60
RoE (%)	0.92	17.71	54.49	15.54	2.90
Price to Earnings	451.80	5.29	27.25	16.71	58.20
Price-To-Book	4.05	1.13	15.43	2.65	1.79

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement ($ Mln)

	CyrusOne (CONE)	Annaly Capital Management (NLY)	Lamar Advertising Company (LAMR)	Omega Healthcare Investors (OHI)	Physicians Realty Trust of Beneficial Interest (DOC)
Operating Revenue	1,205.70	751.40	1,787.40	1,062.81	1,896.18
Cost of Revenue	531.10	49.27	576.51	12.26	773.28
Gross Profit	674.60	702.13	1,210.89	1,050.55	1,122.91
Operating Expenses	616.00	-2,226.63	689.71	484.38	782.59
Operating Profit (EBIT)	39.30	2,928.76	521.19	566.17	340.32
Other Income	43.30	853.18	--	146.33	--
Profit before Tax	20.40	2,400.96	397.35	432.14	134.47
Provision for Tax	-4.90	4.68	9.26	3.84	-3.26
Profit after Tax (Net Income)	25.30	2,389.90	388.09	416.74	505.54
Minority Interest	--	25.50	--	201.39	--
Consolidated Profit	25.30	2,282.36	387.73	416.74	502.27

Liabilities ($ Mln)

	CyrusOne (CONE)	Annaly Capital Management (NLY)	Lamar Advertising Company (LAMR)	Omega Healthcare Investors (OHI)	Physicians Realty Trust of Beneficial Interest (DOC)
Shareholder's Funds	2,923.70	13,195.33	1,217.09	4,108.23	6,515.47
Minority Interest	--	25.50	--	201.39	--
Non-Current Liabilities	3,902.70	6,204.70	4,167.44	5,261.74	6,175.00
Current Liabilities	625.60	1,142.34	662.97	268.52	1,936.42
Total Liabilities	7,452.00	76,764.06	6,047.49	9,638.48	15,257.52

Assets ($ Mln)

	CyrusOne (CONE)	Annaly Capital Management (NLY)	Lamar Advertising Company (LAMR)	Omega Healthcare Investors (OHI)	Physicians Realty Trust of Beneficial Interest (DOC)
Non-Current Assets	6,470.80	64,883.67	5,658.89	8,243.88	14,544.09
Current Assets	981.20	1,579.73	388.61	1,394.60	713.43
Total Assets	7,452.00	76,764.06	6,047.49	9,638.48	15,257.52
Total Debt*	7,114.60	8,011.21	4,225.85	5,253.63	6,374.54
Net Current Assets	355.60	--	-274.36	1,126.08	-1,222.98

Cashflow ($ Mln)

	CyrusOne (CONE)	Annaly Capital Management (NLY)	Lamar Advertising Company (LAMR)	Omega Healthcare Investors (OHI)	Physicians Realty Trust of Beneficial Interest (DOC)
Cash From Operating Activities	477.60	3,076.84	734.42	722.14	795.25
Cash Flow from Investing Activities	-875.60	4,899.28	-461.76	-524.17	531.03
Cash from Financing Activities	487.90	-7,877.73	-294.52	-341.12	-1,288.52
Net Cash Inflow / Outflow	89.90	98.39	-21.86	-143.15	--

Ratios

Profitability Ratios

	CyrusOne (CONE)	Annaly Capital Management (NLY)	Lamar Advertising Company (LAMR)	Omega Healthcare Investors (OHI)	Physicians Realty Trust of Beneficial Interest (DOC)
ROCE (%)	0.26	4.71	7.23	4.54	3.87
ROE (%)	0.92	17.56	32.08	10.48	7.63
ROA (%)	0.35	2.89	6.56	4.36	3.24
EBIT Margin (%)	--	--	--	--	--
Net Margin (%)	2.03	148.94	21.71	34.47	26.66
Cash Profit Margin (%)	--	--	--	--	--

Growth Ratios

	CyrusOne (CONE)	Annaly Capital Management (NLY)	Lamar Advertising Company (LAMR)	Omega Healthcare Investors (OHI)	Physicians Realty Trust of Beneficial Interest (DOC)
Revenue Growth (%)	0.17	-0.49	0.14	0.19	0.15
EBIT Growth (%)	--	--	--	--	--
Net Profit Growth (%)	-38.89	368.18	59.45	161.56	22.24
EPS Growth (%)	-0.42	3.58	0.58	1.51	0.22
Book Value Growth (%)	--	--	--	--	--

Valuation Ratios

	CyrusOne (CONE)	Annaly Capital Management (NLY)	Lamar Advertising Company (LAMR)	Omega Healthcare Investors (OHI)	Physicians Realty Trust of Beneficial Interest (DOC)
Price / Earnings	439.73	1.19	31.71	17.53	20.10
Price / Book Value	3.81	0.22	10.11	1.78	1.56
Dividend Yield (%)	--	--	--	--	--
EV/EBITDA	21.08	3.49	21.20	12.62	16.87
Market Cap ($ Cr)	--	--	--	--	--

Solvency Ratios

	CyrusOne (CONE)	Annaly Capital Management (NLY)	Lamar Advertising Company (LAMR)	Omega Healthcare Investors (OHI)	Physicians Realty Trust of Beneficial Interest (DOC)
Debt to Equity	2.43	0.61	3.47	1.28	0.98
Short term debt to equity ratio	1.19	0.07	0.31	0.00	0.18
Current Ratio	1.57	1.38	0.59	5.19	0.37
Quick Ratio	--	1.53	--	5.19	0.37
Interest Coverage	--	10.63	4.74	2.77	1.81

Operating Efficiency Ratios

	CyrusOne (CONE)	Annaly Capital Management (NLY)	Lamar Advertising Company (LAMR)	Omega Healthcare Investors (OHI)	Physicians Realty Trust of Beneficial Interest (DOC)
Debtors to sales (%)	34.87	31.63	15.10	104.35	24.50
Asset Turnover	0.17	0.01	0.30	0.11	0.12
Receivable days	114.30	126.78	52.19	386.65	67.62
Inventory Days	--	-1,265.77	0.00	7,419.80	-2.11
Payable days	118.32	4,871.29	9.01	8,182.97	117.33
Cash Conversion Cycle	--	-6,010.29	43.18	-376.51	-51.81

Annual
Quarterly