Independence Realty Trust, Inc.

NYSE
IRT
Stock
Yield per half year: -17.21%
Dividend yield: 3.27%
Sector: Real Estate

Reporting Independence Realty Trust, Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.3926 0.5407 0.8186 0.8635 0.8262 1.32 5.29 4.09 3.73 3.61 3.05 35.18
Выручка, млрд $
0.153 0.161 0.191 0.203 0.212 0.25 0.6285 0.661 0.64 0.64 0.4783 24.73
Чистая прибыль, млрд $
-0.01 0.03 0.026 0.046 0.015 0.045 0.0337 -0.0172 0.0393 0.0393 0.0232 21.24
EV, млрд $
1.41 1.69 1.79 2.24 2.21 6.3 8.37 5.8 6.78 6.78 5.89 25.13
EBIT, млрд $
-0.0053 0.0469 0.0623 0.0504 0.0445 0.0519 -0.1928 0.0721 0.1162 0.1162 0.0184 21.16
EBITDA, млрд $
0.0295 0.094 0.108 0.138 0.112 0.159 0.3453 0.2911 0.337 0.337 0.2489 24.65
OIBDA, млрд $
0.1713 0.2646 0.4041 0.4561 0.4272 0.4272 0.3447 20.05
Баланс стоимость, млрд $
0.5068 -0.0852 -0.1223 -0.1415 -0.1788 -0.1884 3.6 3.43 3.44 3.44 2.02 -280.65
FCF, млрд $
-0.018 0.04 0.028 0.029 0.038 0.009 0.1656 0.1155 0.0847 0.0847 0.0826 17.39
Операционный денежный поток, млрд $
-0.0075 0.0543 0.0685 0.075 0.075 0.0523 0.2495 0.2622 0.2598 0.2598 0.1798 28.21
Операционная прибыль, млрд $
0.04 0.047 0.052 0.05 0.045 0.052 0.0925 0.1478 0.1294 0.1294 0.0933 23.52
Операционные расходы, млрд $
0.0457 0.0437 0.056 0.0656 0.0758 0.0955 0.2791 0.3896 0.2451 0.2451 0.2170 26.45
CAPEX, млрд $
0.011 0.014 0.04 0.046 0.037 0.043 0.084 0.1466 0.1751 0.1751 0.0971 36.46


Balance sheet

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0209 0.01 0.0093 0.0099 0.0088 0.0099 0.0161 0.0229 0.0212 0.0212 0.0158 19.23
Short Term Investments $
0.0011 0.0052 0.0054 0.0055 0.0046 0.000953 6.46 0.0411 0.0299 0.0299 1.31 45.41
Long term investments $
0.1281 0.1413 0.1743 0.0647 0.0073 0.0856 0.000953 0.025 0.0802 0.089 0.0562 0.78
Total Receivables $
0.000543 0.000345 0.0017 0.0023 0.0034 0.0052 0.0076 0.0088 0.0039 0.0058 2.78
Total Current Assets $
0.0924 0.0222 0.1021 0.0144 0.0136 0.1272 0.0798 0.3471 0.1536 0.1536 0.1443 62.39
Чистые активы, млрд $
1.33 1.2 0.6241 0.623 0.6133 0.7081 3.48 6.3 3.57 6.3 2.93 42.23
Активы, млрд $
1.29 1.45 1.66 1.66 1.73 6.51 6.53 6.28 6.06 6.06 5.42 28.49
Short Term Debt $
0.1473 0.1016 0.4024 0.4824 0.4819 0.9121 1.97 0.0668 0.7947 0.7947 0.8451 10.52
Long Term Debt $
0.7438 0.7784 0.9855 0.9933 0.9755 0.0119 2.63 1.71 1.54 1.54 1.37 9.56
Задолженность, млрд $
0.7655 0.8045 1.03 1.04 1.02 2.86 2.79 2.71 2.48 2.48 2.37 19.45
Чистый долг, млрд $
0.7229 0.7685 0.9762 0.9757 0.9369 2.67 4.59 2.38 2.31 2.31 2.58 19.78
Долг, млрд $
0.8911 0.7784 0.9855 0.9856 0.9457 1.04 4.6 2.43 2.33 2.33 2.27 19.76
Interest income $
0.0235 0 0.0287 0.036 0.0392 0.0365 0.0364 0.087 0.0470 19.30
Расходы на обслуживание долга $
0.0355 0.0287 0.036 0.0392 0.0365 0.0364 0.087 0.0899 0.0761 0.0761 0.0652 15.83
Чист. проц. доходы, млрд $
-0.0355 0.0287 0.036 0.0392 0.0365 0.0364 0.087 0.0885 0.087 0.0575 17.69
Goodwill $
0.1252 -0.000737 0.0622 -107.67
Амортизация, млрд $
0.0348 0.0342 0.0452 0.0528 0.0607 0.0769 0.5382 0.219 0.2209 0.2209 0.2231 29.48
Себестоимость, млрд $
0.068 0.0707 0.0833 0.0873 0.0915 0.1028 0.2563 0.4936 0.2655 0.2655 0.2419 23.75
Товарно материальные запасы $
0.0608 0.0773 0.0616 0.0358 0.0358 0.0589 -12.40


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.19 0.41 0.3 0.51 0.16 0.41 0.1511 -0.0768 0.1742 0.1742 0.1637 1.72
Цена акции ао 8.92 10.09 9.18 14.08 13.43 17.98 15.3 19.84 17.99 17.99 16.91 6.02
Число акций ао, млн 67.13 73 87 90 94 109 223.12 224.41 225.58 225.58 175.22 19.13
FCF/акцию -0.2711 0.5429 0.3216 0.3249 0.3967 0.0862 0.742 0.5149 0.3754 0.3754 0.4230 -1.10


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -2.25 5.34 4.22 7.42 2.24 2.13 0.9524 -0.4902 1.14 1.14 33.23 1.19 -12.64
ROA, % -0.73 2.2 1.69 2.76 0.87 1.08 0.517 -0.2689 0.6369 0.6369 3.76 0.5670 -6.05
ROIC, % 4.21 1.99 3.58 3.49 4.65 2.55 1.82 2.06 2.16 3.8 7.44 2.65 -14.22
ROS, % 18.74 13.75 3.28 -10.19 3.27 5.36 -2.61 6.14 6.14 6.14 33.89 3.66 13.43
ROCE, % 7.25 5.12 3.11 2.63 1.05 -3.02 1.36 2.27 3.25 3.25 27.89 0.9820 25.35
Ebit margin, % 24.79 -31.31 7.88 -30.68 10.91 18.15 18.15 18.15 4.88 18.16
Рентаб EBITDA, % 57.75 56.22 67.87 52.83 21.54 54.95 44.04 52.66 52.66 52.66 78.96 45.17 19.58
Чистая рентаб, % 25.9 29 27.1 24.8 21.1 20.8 5.36 -2.61 6.14 6.14 33.88 10.16 -21.88
Operation Margin, % 28.18 27.1 24.79 21.01 20.76 14.72 22.37 20.22 20.22 20.22 49.22 19.66 -0.53
Чистая процентная маржа, % 3.08 5.98 25.77 -6.39 18.74 13.75 22.58 6.97 17.82 34.18 51.84 15.97 -1.00
Доходность FCF, % 4.36 2.49 -3.37 4.88 3.25 2.62 3.28 0.3911 3.44 3.17 2.58 3.88


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
12.7 24.59 45.9 34.4 48.1 89.3 112.34 26.76 113.68 113.68 32.31 78.04 18.77
P/BV
1.7 1.4 1.3 2.1 2.3 7.6 1.01 0.9594 1.25 1.25 5.27 2.62 -11.48
P/S
2.7 4.5 4.3 6.3 6 11.6 6.02 5.18 6.98 6.98 10.31 7.16 3.07
P/FCF
20.49 30.72 38.19 30.45 255.67 29.09 21.8 31.24 42.63 42.63 22.54 76.09 -30.11
E/P
0.0369 0.0304 0.0059 -0.0189 0.0034 0.007 -0.0047 -0.0048 0.0109 0.0109 0.03 0.0024 26.24
EV/EBIT
44.54 -33.28 279.39 -43.42 80.44 58.35 58.35 58.35 86.62 -26.89
EV/EBITDA
47.75 16.23 16.69 16.26 19.73 48.44 24.25 19.93 20.11 20.11 18.15 26.49 0.38
EV/S
10.47 11.72 12.73 12.23 21.26 13.32 8.78 10.59 10.59 10.59 14.23 12.91 -13.01
EV/FCF
42.27 79.78 88.09 69.02 573.03 50.57 50.21 80.05 80.05 80.05 30.45 166.78 -32.54
Debt/EBITDA
8.36 9.17 7.15 8.45 17.18 13.33 8.35 6.92 6.92 6.92 5.38 10.54 -16.63
Netdebt/Ebitda
9.48 10.04 9.46 8.91 20.72 13.28 8.17 6.86 6.86 6.86 5.14 11.18 -19.83
Debt/Ratio
0.6067 0.8364 0.8868 0.84 0.4583 0.7046 0.3869 0.3852 0.3852 0.3852 0.53 0.4640 -3.42
Debt/Equity
1.41 2.23 2.41 2.06 0.8568 1.28 0.708 0.6779 0.6945 0.6945 2.98 0.8434 -4.11
Debt/Net Income
29.14 52.79 221.25 -67.5 364.23 136.56 -141.03 59.39 59.39 59.39 13.97 95.71 -30.42
PEG
-669.14 -669.14 -669.1400 0.00
Бета
0.97 1.01 0.2242 0.2113 -0.6545 -0.6545 -0.15 0.3522 -192.43
Индекс Альтмана
2.11 1.91 2.15 2.19 2.15 4.41 1.64 2.43 2.52 2.52 2.81 2.63 3.23


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
0.0251 0.0523 0.0525 0.0647 0.0561 0.0501 0.0544 0.1349 0.144 0.094 0.0879 20.75
Дивиденд
0.72 0.72 0.72 0.54 0.48 0.54 0.62 0.64 0.33 0.81 0.5220 -7.22
Див доход, ао, %
7.14 7.84 5.11 4.02 1.86 2.83 4.05 3.23 3.56 3.27 3.19 3.11 13.86
Дивиденды / прибыль, %
102.8 173.16 360 175.6 214.2 165.5 314 -836.02 366.55 366.55 116.02 44.85 11.34
Dividend Coverage Ratio
0.418 0.418 0.4180 0.00


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.0397 0.0441 0.0396 -0.08
CAPEX/Выручка, %
17.65 17.17 13.36 22.18 27.35 27.35 9.15
Персонал, чел
444 937 923 952 21.01