Acadia Realty Trust (NYSE: AKR)

Sector: Real Estate Industry: REIT - Retail CIK: 0000899629
Market Cap 3.47 Bn
P/B 1.56
P/E 205.40
P/S 8.45
ROIC (Qtr) 1.19
Div Yield % 3.89
Rev 1y % (Qtr) 12.25
Total Debt (Qtr) 1.89 Bn
Debt/Equity (Qtr) 0.85
Add ratio to table...

About

Acadia Realty Trust (AKR), a Maryland-based real estate investment trust (REIT), operates in the real estate industry, specifically focusing on the ownership, acquisition, development, and management of high-quality retail properties located primarily in high-barrier-to-entry, supply-constrained, densely populated metropolitan areas in the United States. The company's primary business objective is to acquire and manage commercial retail properties that will provide cash for distributions to shareholders while also creating the potential for capital...

Read more

Investment thesis

Bull case

  • Operating cash flow of 166.98M provides strong 14.37x coverage of stock compensation 11.62M, indicating sustainable incentive practices.
  • Strong operating cash flow of 166.98M provides 3.66x coverage of SG&A expenses 45.66M, showing efficient operational cost management.
  • Strong tangible asset base of 4.84B provides 2.56x coverage of total debt 1.89B, indicating robust asset backing and low credit risk.
  • Cash reserves of 56.90M provide ample 12.47x coverage of acquisition spending 4.56M, enabling strategic growth opportunities.
  • Strong tangible asset base of 4.84B provides 1060.31x coverage of acquisition spending 4.56M, enabling strategic growth.

Bear case

  • Operating cash flow of 166.98M barely covers its investment activities of (450.46M), with a coverage ratio of -0.37, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 166.98M provides thin coverage of dividend payments of (101.33M) with a -1.65 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of (275.78M) provides weak coverage of capital expenditures of 442.76M, with a -0.62 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 112.62M show weak coverage of depreciation charges of 161.48M, with a 0.70 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 161.48M relative to operating cash flow of 166.98M, which is 0.97x suggests significant maintenance capital requirements affecting free cash flow.

Segments Breakdown of Revenue (2020)

Segments Breakdown of Revenue (2020)

Peer comparison

Companies in the REIT - Retail
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SPG Simon Property Group Inc. 62.65 Bn 27.30 11.19 26.32 Bn
2 O Realty Income Corp 15.99 Bn 61.56 15.32 28.37 Bn
3 KIM Kimco Realty Corp 14.22 Bn 20.86 8.63 8.35 Bn
4 REG Regency Centers Corp 14.06 Bn 27.37 9.05 4.98 Bn
5 PECO Phillips Edison & Company, Inc. 11.82 Bn 3,838.00 46.61 2.38 Bn
6 FRT Federal Realty Investment Trust 8.00 Bn 23.50 8.55 5.03 Bn
7 EPRT Essential Properties Realty Trust, Inc. 6.41 Bn 25.34 11.42 2.51 Bn
8 ADC Agree Realty Corp 5.53 Bn 44.48 15.36 3.29 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.09 1.13
EV to Cash from Ops. EV/CFO 31.65 22.52
EV to Debt EV to Debt 2.80 2.49
EV to EBIT EV/EBIT 46.92 42.49
EV to EBITDA EV/EBITDA 25.06 19.89
EV to Free Cash Flow [EV/FCF] EV/FCF -19.16 27.13
EV to Market Cap EV to Market Cap 1.52 461,431.31
EV to Revenue EV/Rev 12.86 13.31
Price to Book Value [P/B] P/B 1.56 3.17
Price to Earnings [P/E] P/E 205.40 177.24
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.17 0.69
Dividend Payout Ratio % Div Payout % (Qtr) 800.00 169.12
Dividend per Basic Share Div per Share (Qtr) 0.80 2.32
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -37.31 -68.66
Interest Coverage Int. cover (Qtr) 1.18 2.52
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -169.64 -12.09
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 43.31 68.41
Dividend Growth (1y) % Div 1y % (Qtr) 8.11 13.80
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -2.98 224.52
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 1.24 0.11
EBIT Growth (1y) % EBIT 1y % (Qtr) -1.57 222.92
EBT Growth (1y) % EBT 1y % (Qtr) -20.83 290.94
EPS Growth (1y) % EPS 1y % (Qtr) -47.37 273.30
FCF Growth (1y) % FCF 1y % (Qtr) -1,060.84 -81.48
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 15.99 6.10
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.08 0.12
Cash Payout Ratio Cash Payout (Qtr) 0.17 0.14
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.00
Debt to Equity Ratio Debt/Equity (Qtr) 0.85 -2.59
Interest Cover Ratio Int Coverage (Qtr) 1.18 2.52
Times Interest Earned Times Interest Earned (Qtr) 1.18 2.52
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 66.70 78.58
EBIT Margin % EBIT Margin % (Qtr) 27.42 45.34
EBT Margin % EBT Margin % (Qtr) 4.21 25.50
Gross Margin % Gross Margin % (Qtr) 69.90 73.99
Net Profit Margin % Net Margin % (Qtr) 4.10 23.85