Alexander & Baldwin, Inc. (NYSE: ALEX)

Sector: Real Estate Industry: REIT - Retail CIK: 0001545654
Market Cap 811.92 Mn
P/B 0.67
P/E 94.41
P/S 2.00
ROIC (Qtr) 5.97
Div Yield % 3.32
Rev 1y % (Qtr) -18.88
Total Debt (Qtr) 490.49 Mn
Debt/Equity (Qtr) 0.48
Add ratio to table...

About

Alexander & Baldwin, Inc., also known as A&B, is a prominent player in the commercial real estate industry, primarily operating in the state of Hawaii. Established in 1870, the company has built a reputation for owning, operating, and leasing commercial properties, including retail centers, industrial assets, and office properties. A&B's primary source of revenue comes from leasing its properties to a diverse range of tenants, which include national, regional, and local retailers and businesses. The company's portfolio of commercial properties...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 1.62B provides 3.31x coverage of total debt 490.49M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 91.27M provides strong 17.43x coverage of stock compensation 5.24M, indicating sustainable incentive practices.
  • Strong operating cash flow of 91.27M provides 3.26x coverage of SG&A expenses 27.98M, showing efficient operational cost management.
  • Robust free cash flow of 67.46M exceeds capital expenditure of 23.82M by 2.83x, indicating strong organic growth funding capability.
  • Tangible assets of 1.62B provide exceptional 128.47x coverage of deferred revenue 12.62M, showing strong service capability backing.

Bear case

  • Operating cash flow of 91.27M barely covers its investment activities of (20.70M), with a coverage ratio of -4.41, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 91.27M provides thin coverage of dividend payments of (65.48M) with a -1.39 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 91.27M provides minimal -3803.04x coverage of tax expenses of (24000), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of 96.30M show weak coverage of depreciation charges of 38.24M, with a 2.52 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 67.46M represents just -21.47x of debt issuance (3.14M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

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 0.82 1.13
EV to Cash from Ops. EV/CFO 20.94 22.52
EV to Debt EV to Debt 2.77 2.49
EV to EBIT EV/EBIT 34.61 42.49
EV to EBITDA EV/EBITDA 9.47 19.89
EV to Free Cash Flow [EV/FCF] EV/FCF 17.97 27.13
EV to Market Cap EV to Market Cap 1.67 461,431.31
EV to Revenue EV/Rev 3.35 13.31
Price to Book Value [P/B] P/B 0.67 3.17
Price to Earnings [P/E] P/E 94.41 177.24
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.12 0.69
Dividend Payout Ratio % Div Payout % (Qtr) 90.10 169.12
Dividend per Basic Share Div per Share (Qtr) 0.91 2.32
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 98.17 -68.66
Interest Coverage Int. cover (Qtr) 4.19 2.52
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 51.99 -12.09
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 1.08 68.41
Dividend Growth (1y) % Div 1y % (Qtr) 2.25 13.80
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 42.46 224.52
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 10.15 0.11
EBIT Growth (1y) % EBIT 1y % (Qtr) 41.77 222.92
EBT Growth (1y) % EBT 1y % (Qtr) 63.76 290.94
EPS Growth (1y) % EPS 1y % (Qtr) 62.90 273.30
FCF Growth (1y) % FCF 1y % (Qtr) 41.89 -81.48
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -11.07 6.10
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.13 0.12
Cash Payout Ratio Cash Payout (Qtr) 0.57 0.14
Cash Ratio Cash Ratio (Qtr) 0.00 0.00
Current Ratio Curr Ratio (Qtr) 0.00 0.00
Debt to Equity Ratio Debt/Equity (Qtr) 0.48 -2.59
Interest Cover Ratio Int Coverage (Qtr) 4.19 2.52
Times Interest Earned Times Interest Earned (Qtr) 4.19 2.52
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 61.70 78.58
EBIT Margin % EBIT Margin % (Qtr) 44.14 45.34
EBT Margin % EBT Margin % (Qtr) 33.61 25.50
Gross Margin % Gross Margin % (Qtr) 45.30 73.99
Net Profit Margin % Net Margin % (Qtr) 33.60 23.85