Invitation Homes Inc.

NYSE
INVH
Stock
Yield per half year: -1.45%
Dividend yield: 3.45%
Sector: Real Estate

Reporting Invitation Homes Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
11.49 11.65 16 16.48 26.25 19.97 18.36 20.48 19.41 2.79
Выручка, млрд $
0.9226 1.05 1.72 1.76 1.82 2 2.23 2.43 2.62 2.62 2.22 7.56
Чистая прибыль, млрд $
-0.0782 -0.1053 -0.0049 0.1455 0.1962 0.2614 0.3833 0.5195 0.4539 0.4539 0.3629 18.26
EV, млрд $
21 19.52 24.39 23.99 33.22 25.78 28.76 27.65 27.65 27.88 2.88
EBIT, млрд $
0.208 0.192 0.3219 0.4367 0.4678 0.5435 0.3985 0.765 0.7335 0.7335 0.5817 9.41
EBITDA, млрд $
0.1709 0.4612 0.9392 1.05 1.1 1.18 2.02 1.44 1.45 1.45 1.44 5.68
OIBDA, млрд $
1.9 2.1 2.27 2.39 2.59 2.59 2.25 6.39
Баланс стоимость, млрд $
1.96 -0.1576 -0.3926 -0.5246 -0.6612 -0.7949 10.29 10.16 9.76 9.76 5.75 -271.33
FCF, млрд $
0.2003 0.1972 0.4155 0.4979 0.5244 0.7448 0.8155 0.886 0.8624 0.8624 0.7666 10.46
Операционный денежный поток, млрд $
0.2501 0.2598 0.5612 0.6621 0.6967 0.9077 1.02 1.11 1.08 1.08 0.9629 9.16
Операционная прибыль, млрд $
0.195 0.1182 0.3219 0.4251 0.4678 0.5509 0.6424 1.47 1.59 1.59 0.9442 27.72
Операционные расходы, млрд $
0.3368 0.4773 0.6593 0.608 0.6158 0.668 0.6653 0.0814 0.0906 0.0906 0.4242 -31.84
CAPEX, млрд $
0.0498 0.0651 0.1926 0.2121 0.1723 0.1628 0.2081 0.2211 0.2194 0.2194 0.1967 4.95


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.1981 0.1799 0.1449 0.0923 0.2134 0.6102 0.2629 0.7006 0.1745 0.1745 0.3923 -3.94
Short Term Investments $
0.2192 0.2221 0.0576 0.0754 0.0016 0 0 17.03 0.1425 0.0755 3.46 19.86
Long term investments $
0.0745 0.193 0.2093 0.4356 0.4232 0.3718 0.0693 0.1304 0.2806 0.3896 0.2483 0.94
Total Receivables $
0.0116 0.0245 0.0331 0.0252 0.0353 0.0375 0.0541 0.0608 0.0612 0.0612 0.0498 11.63
Total Current Assets $
0.5 0.5384 0.5792 0.2862 0.4118 0.8189 0.4539 1.14 0.6742 0.6742 0.6998 10.36
Чистые активы, млрд $
9.06 9.01 8.5 8.23 8.21 8.5 9.8 17.03 10.22 17.03 10.75 4.48
Активы, млрд $
9.73 18.68 18.06 17.39 17.51 18.54 18.54 19.22 18.7 18.7 18.50 1.32
Short Term Debt $
2.32 0.035 0.091 2.16 2.16 0.1652 0.6636 0.6447 0.57 0.57 0.8407 -23.39
Long Term Debt $
7.57 9.65 9.25 8.47 8.03 8 7.77 8.55 7.63 7.63 8.00 -1.02
Задолженность, млрд $
7.77 10.03 9.69 9.13 8.95 8.7 8.21 9.03 8.91 8.91 8.76 -0.09
Чистый долг, млрд $
7.37 9.51 9.1 8.38 7.82 7.39 7.51 7.85 8.03 8.03 7.72 0.53
Долг, млрд $
9.89 9.69 9.25 8.47 8.03 8 8.43 8.55 8.2 8.2 8.24 0.42
Interest income $
0.2737 0.286 0.257 0.3836 0.3672 0.3135 6.05
Расходы на обслуживание долга $
0.286 0.257 0.3836 0.3672 0.3539 0.3227 0.3041 0.3335 0.3661 0.3661 0.3361 0.68
Чист. проц. доходы, млрд $
-0.286 0.257 0.3836 0.3672 -0.3539 -0.3227 -0.3041 -0.3335 -0.1894 -198.09
Goodwill $
0.2582 0.2582 0.2582 0.2582 0.2582 0.2582 0.2582 0.2582 0.00
Амортизация, млрд $
0.2677 0.3096 0.5605 0.5337 0.5525 0.5921 1.62 0.6743 0.7143 0.7143 0.8306 5.27
Себестоимость, млрд $
0.3908 0.4348 0.7209 0.7316 0.7392 0.7778 0.8743 0.9761 0.9353 0.9353 0.8605 4.82
Товарно материальные запасы $
0 -0.0576 0.2192 0.0016 0 0 0.2236 1.08 1.08 0.2934 -279.72


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.2175 -0.2029 -0.0095 0.2732 0.3532 0.4513 0.6273 0.847 0.7397 0.7397 0.6037 15.93
Цена акции ао 23.57 19.91 30.08 29.7 45.34 33.07 34.11 31.97 33.01 33.01 35.50 -6.15
Число акций ао, млн 302.12 519.66 520.38 532 555 579 611.11 613.29 613.63 613.63 594.41 2.03
FCF/акцию 0.6631 0.3799 0.7985 0.935 0.9441 1.29 1.33 1.44 1.41 1.41 1.28 8.35


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -4 -2.01 -0.0589 1.77 2.35 2.86 3.82 5.08 4.56 4.56 33.23 3.73 14.18
ROA, % -0.8039 -0.7414 -0.0268 0.8205 1.12 1.45 2.07 2.75 2.39 2.39 3.76 1.96 16.37
ROIC, % 5.03 4.37 -0.6595 0.78 1.95 2.53 2.59 3.27 5.46 6.46 7.44 4.06 20.62
ROS, % 13.5 19.89 24.09 25.66 29.25 17.2 21.36 17.33 17.33 17.33 33.89 20.49 -9.94
ROCE, % 2.22 1.8 2.54 2.69 2.96 2.17 4.02 4.1 7.49 7.49 27.89 4.15 20.40
Ebit margin, % 24.81 16.68 17.51 17.88 31.45 28.01 28.01 28.01 24.57 9.85
Рентаб EBITDA, % 43.74 54.51 59.29 60.49 58.91 90.46 59.18 55.28 55.28 55.28 78.96 63.82 -1.26
Чистая рентаб, % -8.48 -9.99 -0.29 8.24 10.76 13.09 17.2 21.36 17.33 17.33 33.88 15.95 10.00
Operation Margin, % 13.5 19.89 24.09 25.67 27.59 28.83 60.42 60.83 60.83 60.83 49.22 47.70 17.13
Доходность FCF, % 1.72 3.57 3.46 3.35 3.38 3.61 4.39 3.64 4.88


Coefficients

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-120.04 -2230.32 110.11 84.08 100.45 47.67 40.27 43.22 43.22 32.31 63.14 -12.46
P/BV
1.46 1.31 2.02 1.99 2.81 1.77 2.05 2 2 5.27 2.12 0.10
P/S
11.6 6.01 9.08 9.05 13.15 8.2 8.6 7.49 7.49 10.31 9.30 -3.71
P/FCF
64.96 29.81 37.18 32.29 37.01 27.73 25.11 23.12 23.75 23.75 22.54 27.34 -8.49
E/P
-0.0078 -0.000493 0.0101 0.0125 0.0119 0.017 0.0257 0.0254 0.0222 0.0222 0.03 0.0204 13.28
EV/EBIT
55.7 79.96 96.31 64.69 37.6 37.69 37.69 37.69 54.80 -17.11
EV/EBITDA
47.14 20.73 23.31 22.05 28.61 12.79 19.98 19.09 19.09 18.15 20.50 -2.84
EV/S
19.91 13.38 12.9 14.98 15.87 11.57 11.83 10.56 10.56 10.56 14.23 12.08 -7.82
EV/FCF
106.45 55.48 45.72 52.07 42.5 31.61 32.47 32.06 32.06 32.06 30.45 34.14 -5.48
Debt/EBITDA
21 9.85 8.09 7.28 6.8 4.18 5.94 5.67 5.67 5.67 5.38 5.65 -3.57
Netdebt/Ebitda
55.97 16.55 12.3 13.31 8.84 3.72 5.45 5.54 5.54 5.54 5.14 5.82 -8.92
Debt/Ratio
0.54 0.54 0.52 0.51 0.47 0.4549 0.4446 0.4386 0.4386 0.4386 0.53 0.4493 -1.37
Debt/Equity
1.16 1.16 1.1 1.05 0.89 0.8194 0.8415 0.8407 0.9097 0.9097 2.98 0.8603 0.44
Debt/Net Income
-108.75 -2009.64 58.21 60.51 39.07 22 16.45 18.07 18.07 18.07 13.97 22.73 -14.29
PEG
553.81 553.81 553.81 0.00
Бета
0.89 0.5954 -1.17 -0.2794 -0.2794 0.37 0.0090 -174.85
Индекс Альтмана
0.85 0.83 1.11 1.3 2.1 2.44 3 2.95 3.05 3.05 2.81 2.71 7.75


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.6826 0.069 0.2301 0.2767 0.3322 0.3938 0.4698 0.6381 0.6892 0.5645 0.5046 15.71
Дивиденд
0.17 0.22 0.52 0.6 0.68 0.92 1.06 1.13 0.29 1.14 0.8160 -15.67
Див доход, ао, %
0.6788 2.21 1.73 2.02 1.5 2.96 3.13 3.65 3.73 3.45 3.19 2.99 19.98
Дивиденды / прибыль, %
-0.1738 -77.46 -4005.43 190.21 169.28 150.64 140.62 122.84 151.84 151.84 116.02 147.04 -2.15
Dividend Coverage Ratio
0.6007 0.8141 0.9202 0.8041 0.8041 0.7848 7.56


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.1861 0.1493 -10.43
CAPEX/Выручка, %
9.45 8.16 9.34 9.09 8.38 8.38 -2.37
Персонал, чел
1 240 1 511 1 555 7.84