American Assets Trust, Inc. (NYSE: AAT)

Sector: Real Estate Industry: REIT - Diversified CIK: 0001500217
Market Cap 1.13 Bn
P/B 0.98
P/E 20.37
P/S 2.60
ROIC (Qtr) 3.56
Div Yield % 7.26
Rev 1y % (Qtr) -2.97
Total Debt (Qtr) 1.69 Bn
Debt/Equity (Qtr) 1.47
Add ratio to table...

About

American Assets Trust, Inc. (AAT), a Maryland corporation, is a real estate investment trust (REIT) operating in the real estate industry, specifically in the ownership, operation, acquisition, and development of high-quality office, retail, multifamily, and mixed-use properties. These properties are located in attractive, high-barrier-to-entry markets in Southern California, Northern California, Washington, Oregon, Texas, and Hawaii. The company's portfolio comprises 12 office properties, 12 retail shopping centers, one mixed-use property, and...

Read more

Investment thesis

Bull case

  • Operating cash flow of 167.12M provides strong 22.59x coverage of stock compensation 7.40M, indicating sustainable incentive practices.
  • Robust free cash flow of 144.76M exceeds capital expenditure of 22.35M by 6.48x, indicating strong organic growth funding capability.
  • Strong operating cash flow of 167.12M provides 4.42x coverage of SG&A expenses 37.84M, showing efficient operational cost management.
  • Strong free cash flow of 144.76M provides 3.83x coverage of SG&A expenses 37.84M, indicating efficient cost management.
  • Free cash flow of 144.76M provides solid 1.14x coverage of operating expenses 127.31M, showing operational efficiency.

Bear case

  • Operating cash flow of 167.12M barely covers its investment activities of (30.52M), with a coverage ratio of -5.48, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 167.12M provides thin coverage of dividend payments of (105.25M) with a -1.59 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating earnings of 133.77M show weak coverage of depreciation charges of 127.31M, with a 1.05 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 144.76M represents just -0.45x of debt issuance (325.25M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • High depreciation of 127.31M relative to operating cash flow of 167.12M, which is 0.76x suggests significant maintenance capital requirements affecting free cash flow.

Peer comparison

Companies in the REIT - Diversified
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 VICI Vici Properties Inc. 30.39 Bn 11.76 8.24 16.76 Bn
2 WPC W. P. Carey Inc. 16.39 Bn 35.15 9.55 8.72 Bn
3 BNL Broadstone Net Lease, Inc. 2.77 Bn 40.51 8.39 2.34 Bn
4 SAFE Safehold Inc. 1.15 Bn 10.07 2.99 4.59 Bn
5 AAT American Assets Trust, Inc. 1.13 Bn 20.37 2.60 1.69 Bn
6 ESRT Empire State Realty Trust, Inc. 0.91 Bn 16.82 1.33 2.06 Bn
7 CTO CTO Realty Growth, Inc. 0.60 Bn 6,383.33 35.13 0.60 Bn
8 GNL Global Net Lease, Inc. 0.57 Bn 11.86 2.57 2.93 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.92 0.68
EV to Cash from Ops. EV/CFO 16.05 -30.44
EV to Debt EV to Debt 1.59 1.31
EV to EBIT EV/EBIT 20.05 52.23
EV to EBITDA EV/EBITDA 11.72 6.51
EV to Free Cash Flow [EV/FCF] EV/FCF 18.53 21.01
EV to Market Cap EV to Market Cap 2.37 6.71
EV to Revenue EV/Rev 6.15 9.65
Price to Book Value [P/B] P/B 0.98 0.98
Price to Earnings [P/E] P/E 20.37 385.22
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.53 -1.16
Dividend Payout Ratio % Div Payout % (Qtr) 147.80 90.61
Dividend per Basic Share Div per Share (Qtr) 1.36 1.00
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 56.88 -0.65
Interest Coverage Int. cover (Qtr) 1.71 0.73
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 68.16 -246.98
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -69.61 49.26
Dividend Growth (1y) % Div 1y % (Qtr) 1.12 2.40
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 1.86 -20.77
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -10.17 -2.00
EBIT Growth (1y) % EBIT 1y % (Qtr) 1.86 -20.80
EBT Growth (1y) % EBT 1y % (Qtr) -2.02 -13.26
EPS Growth (1y) % EPS 1y % (Qtr) -2.13 -38.39
FCF Growth (1y) % FCF 1y % (Qtr) 5.74 -62.73
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -8.11 -1.85
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.15 0.11
Cash Payout Ratio Cash Payout (Qtr) 0.56 0.34
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.00
Debt to Equity Ratio Debt/Equity (Qtr) 1.47 0.82
Interest Cover Ratio Int Coverage (Qtr) 1.71 0.73
Times Interest Earned Times Interest Earned (Qtr) 1.71 0.73
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 59.90 38.58
EBIT Margin % EBIT Margin % (Qtr) 30.67 10.26
EBT Margin % EBT Margin % (Qtr) 12.76 -13.89
Gross Margin % Gross Margin % (Qtr) 61.10 59.91
Net Profit Margin % Net Margin % (Qtr) 12.80 -17.09