LondonMetric Property Plc

OTC
LNSPF
Stock
Yield per half year: +5.7%
Dividend yield: 5.51%
Sector: Real Estate

Reporting LondonMetric Property Plc

Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
28 279.63 39 805.54 44 885.34 3 169.4 20.27 2.89 2.3 9616.04 -86.13
Выручка, млрд $
0.0701 0.0756 0.0837 0.0842 0.1158 0.1121 0.1281 0.1831 0.2389 0.2389 0.1556 15.59
Чистая прибыль, млрд $
0.0827 0.063 0.186 0.1161 -0.0058 0.2361 0.7065 -0.6796 0.1593 0.1593 0.0833 -293.98
EV, млрд $
28 280.55 39 806.8 4.38 3.04 2.64 4.13 3.42 5.08 5.08 3.66 10.81
EBIT, млрд $
0.1125 0.0813 0.1927 0.135 0.0282 0.2563 0.7311 0.1591 0.2161 0.2161 0.2782 50.27
EBITDA, млрд $
0.1129 0.0816 0.1929 0.1351 0.0289 0.2569 0.7317 0.1599 0.2171 0.2171 0.2789 49.68
OIBDA, млрд $
0.2091 -0.0366 -0.5132 1.01 0.2743 0.2743 0.1887 5.58
Баланс стоимость, млрд $
0.8982 1.01 1.15 1.18 1.46 1.59 2.46 2.64 4.19 4.19 2.47 23.47
FCF, млрд $
-0.0128 0.0314 -0.0042 0.0254 0.0272 0.0679 0.0659 0.1558 0.1575 0.1575 0.0949 42.08
Операционный денежный поток, млрд $
0.0309 0.0508 0.052 0.0525 0.0457 0.0914 0.1149 0.1785 0.1652 0.1652 0.1191 29.31
Операционная прибыль, млрд $
0.1133 0.0826 0.1953 0.1378 0.0221 0.2591 0.7331 0.1675 0.2165 0.2165 0.2797 57.84
Операционные расходы, млрд $
0.014 0.0135 0.0138 0.0133 0.0161 0.0145 0.0154 0.0266 0.0201 0.0201 0.0185 4.54
CAPEX, млрд $
0.0436 0.0194 0.0562 0.0272 0.0185 0.0235 0.0491 0.0227 0.0078 0.0078 0.0243 -15.86


Balance sheet

IFRS
Reporting Annual Quarterly
2008 2012 2013 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0377 0.0376 0.0209 0.0145 0.078 0.0373 0.0422 0.0438 0.1189 0.1189 0.0640 8.80
Short Term Investments $
0.0615 0.0038 0.000413 0.0149 0.0365 0.0365 0.0234 -9.91
Long term investments $
0.1484 0.1197 0.1076 0.1205 0.0989 0.1190 -7.80
Total Receivables $
0.0133 0.0153 0.000901 0.0047 0.0068 0.0197 0.0055 0.0056 0.0116 0.0116 0.0098 11.27
Total Current Assets $
0.0587 0.0617 0.0285 0.0256 0.0927 0.0572 0.0834 0.0796 0.1519 0.1519 0.0930 10.38
Чистые активы, млрд $
1.16 1.35 1.37 1.68 1.64 2.32 2.3 3.36 3.36 2.26 14.87
Активы, млрд $
1.53 1.54 1.83 1.76 2.47 2.41 3.52 4.13 6.89 6.89 3.88 22.77
Short Term Debt $
0.4691 0.5915 0.4897 0.6436 0.0416 0.0379 0.0453 0.0533 0.0474 0.0474 0.0451 2.64
Long Term Debt $
0.5915 0.4663 0.6436 0.5423 0.9467 0.7684 0.9824 1.27 2.16 2.16 1.23 17.94
Задолженность, млрд $
0.6268 0.5361 0.6771 0.5791 1 0.8154 1.04 1.45 2.67 2.67 1.40 21.70
Чистый долг, млрд $
0.5302 0.4287 0.6227 0.5279 0.8747 0.7358 0.9446 1.32 2.14 2.14 1.20 19.59
Долг, млрд $
1.18 0.956 1.29 0.5423 0.9527 0.7732 0.9869 1.37 2.26 2.26 1.27 18.86
Interest income $
0.0017 0.000415 0.000343 0.0007 0.0006 0.0007 0.0031 0.0011 55.32
Расходы на обслуживание долга $
0.013 0.015 0.0138 0.0148 0.0225 0.0169 0.021 0.0395 0.055 0.055 0.0310 19.57
Чист. проц. доходы, млрд $
-0.0163 -0.0165 0.000333 0.000715 0.00055 0.000706 0.0041 0.0113 0.0041 0.0035 73.68
Амортизация, млрд $
0.000418 0.000287 0.000263 0.000107 0.000721 0.000648 0.000577 0.000805 0.00094 0.00094 0.0007 5.45
Себестоимость, млрд $
0.00083 0.000814 0.000828 0.0012 0.0012 0.0016 0.0014 0.002 0.0023 0.0023 0.0017 13.90
Товарно материальные запасы $
0.0038 0.0038 0.0011 0.001 0.0011 0.0015 0.0012 0.0012 0.0012 1.76


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.107 0.2121 0.3628 0.1657 -0.0072 0.2612 0.7545 -0.6946 0.1426 0.1426 0.0913 -281.70
Цена акции ао 57183.7 74491.28 58307.79 3534.12 22.23 2.01 2.42 2.26 2.6 2.6 6.30 -34.90
Число акций ао, млн 494.54 534.37 886.38 1024.75 1143.26 1183.88 1313.51 1499.42 1499.42 1232.96 7.91
FCF/акцию 0.0635 -0.0078 0.0286 0.0265 0.0594 0.0557 0.1187 0.105 0.105 0.0731 31.70


Efficiency

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 9.21 6.26 16.18 8.81 -0.4406 15.47 34.89 -25.87 4.67 4.67 5.74 -260.34
ROA, % 5.42 4.08 10.18 5.71 -0.2753 9.67 23.85 -17.28 2.89 2.89 3.77 -260.04
ROIC, % 11.24 6.67 5.44 9.41 2.51 13.15 23.55 -13.92 -13.96 6.94 -208.15
ROS, % 83.31 222.22 137.88 -5.03 210.56 551.52 -371.16 66.68 66.68 66.68 104.86 -20.54
ROCE, % 8.07 16.76 7.83 1.16 10.82 21.14 4.02 3.24 5.12 5.12 8.87 -13.90
Ebit margin, % 24.35 226.23 570.73 86.89 90.46 90.46 90.46 212.95 -16.75
Рентаб EBITDA, % 107.89 230.49 160.37 24.96 229.13 571.19 87.33 90.87 90.87 90.87 213.88 -16.89
Чистая рентаб, % 117.94 83.31 222.22 137.84 -5.03 210.56 551.52 -371.16 66.68 66.68 90.51 -267.68
Operation Margin, % 109.25 233.33 163.61 19.05 231.1 572.29 91.48 90.62 90.62 90.62 215.22 -17.08
Доходность FCF, % 0.000111 -1.0E-5 5.8E-5 0.000839 0.3651 2.37 5.06 1.56 873.07


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
448897.23 213987.56 33.19 -556034.7 8.09 4.5 -4.53 18.45 18.45 -111201.6380 -112.71
P/BV
28085.42 34628.9 3.26 1.47 1.2 1.29 0.783 0.6967 0.6967 1.09 -13.87
P/S
373980.11 475522.81 45.74 18.71 17.03 24.83 11.45 12.3 12.3 16.86 -8.05
P/FCF
900510.37 -9531977.67 1715079.18 119150.29 273.93 42.24 0 0 0 0 -1539486.4060 -108.50
E/P
0 0 0 0 0.0127 0.2539 -0.2205 0 0 0 0.0154 -358.94
EV/EBIT
107.8 10.41 5.65 21.5 23.51 23.51 23.51 16.92 17.70
EV/EBITDA
346634.79 206313.81 32.43 105.22 10.3 5.64 21.38 23.38 23.38 33.18 -25.98
EV/S
373992.25 475537.93 26.22 23.57 32.24 18.68 21.26 21.26 21.26 23.40 -2.04
EV/FCF
900539.61 -9532280.89 111.81 38.89 62.67 21.95 32.25 32.25 32.25 37.60 -3.68
Debt/EBITDA
11.72 6.67 4.01 32.95 3.01 1.35 8.57 10.41 10.41 10.41 6.75 28.17
Netdebt/Ebitda
5.25 3.23 3.91 30.25 2.86 1.29 8.26 9.86 9.86 9.86 6.43 28.09
Debt/Ratio
0.7757 0.6196 0.7046 0.3855 0.3214 0.2804 0.3317 0.328 0.328 0.328 0.3179 0.41
Debt/Equity
1.32 0.9494 1.12 0.6513 0.4868 0.4012 0.5189 0.5394 0.6327 0.6327 0.5158 5.38
Debt/Net Income
14.3 15.17 6.92 -162.89 3.28 1.4 -2.02 14.19 14.19 14.19 6.21 34.04
PEG
113.98 113.98 113.98 0.00
Бета
0.8145 -1.97 -1.34 -1.34 -0.8318 -218.05
Индекс Альтмана
21995.73 26152.5 29699.96 1574.06 11.67 4.09 1.5 1.1 1.05 1.05 3.88 -38.22


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
0.0437 0.0562 0.0437 0.0491 0.0597 0.0664 0.0746 0.1053 0.1215 0.1213 0.0855 15.27
Дивиденд
0.076 0.08 0.0882 0.0951 0.0514 0.1105 0.117 0.1425 0.0447 0.1872 0.0932 -2.75
Див доход, ао, %
1.69 1.72 2.09 2.44 0.7369 5.5 5.14 5.86 5.49 5.51 4.55 49.43
Дивиденды / прибыль, %
67.9 69.36 23.31 42.3 -1024.56 28.14 10.55 -17.88 76.24 76.24 -185.5020 -159.47
Dividend Coverage Ratio
1.31 1.31 1.31 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
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
15.93 20.92 38.31 12.4 3.26 3.26 -27.19
Персонал, чел
35 35 0.00