Highwoods Properties, Inc. (NYSE: HIW)

Sector: Real Estate Industry: REIT - Office CIK: 0000921082
Market Cap 2.49 Bn
P/B 1.07
P/E 15.83
P/S 3.09
ROIC (Qtr) 5.31
Div Yield % 8.71
Rev 1y % (Qtr) -1.06
Total Debt (Qtr) 3.55 Bn
Debt/Equity (Qtr) 1.53
Add ratio to table...

About

Highwoods Properties, Inc., a well-known real estate investment trust (REIT) in the industry, operates under the ticker symbol HIW. The company specializes in owning, developing, acquiring, leasing, and managing properties, with a primary focus on the best business districts (BBDs) of Atlanta, Charlotte, Dallas, Nashville, Orlando, Raleigh, Richmond, and Tampa. Highwoods Properties is dedicated to creating environments and experiences where businesses can thrive. To achieve this, the company owns and operates high-quality workplaces in BBDs and...

Read more

Investment thesis

Bull case

  • Operating cash flow of 359.21M provides exceptional 118.24x coverage of minority interest expenses 3.04M, showing strong core operations.
  • Operating cash flow of 359.21M provides strong 43.76x coverage of stock compensation 8.21M, indicating sustainable incentive practices.
  • Robust free cash flow of 349.68M exceeds capital expenditure of 9.53M by 36.68x, indicating strong organic growth funding capability.
  • Strong operating cash flow of 359.21M provides 8.91x coverage of SG&A expenses 40.31M, showing efficient operational cost management.
  • Cash position of 43.05M provides exceptional 14.17x coverage of minority interest expenses 3.04M, indicating strong liquidity.

Bear case

  • Operating cash flow of 359.21M barely covers its investment activities of (440.66M), with a coverage ratio of -0.82, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 359.21M provides thin coverage of dividend payments of (216.73M) with a -1.66 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating earnings of 312.05M show weak coverage of depreciation charges of 294.95M, with a 1.06 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 294.95M relative to operating cash flow of 359.21M, which is 0.82x suggests significant maintenance capital requirements affecting free cash flow.
  • Cash position of 43.05M provides weak coverage of payables of 284.01M, which is 0.15x, indicating potential working capital stress and supplier relationship risks.

Segments Breakdown of Revenue (2025)

Consolidated Entities Breakdown of Revenue (2025)

Peer comparison

Companies in the REIT - Office
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 BXP BXP, Inc. 9.52 Bn 10.44 3.12 17.35 Bn
2 ARE Alexandria Real Estate Equities, Inc. 9.27 Bn -6.45 3.06 12.40 Bn
3 VNO Vornado Realty Trust 5.56 Bn 6.60 3.07 7.89 Bn
4 KRC Kilroy Realty Corp 3.77 Bn 13.65 3.39 4.59 Bn
5 CDP Copt Defense Properties 3.33 Bn 46.00 5.75 2.49 Bn
6 SLG Sl Green Realty Corp 2.75 Bn -24.56 2.74 5.97 Bn
7 HIW Highwoods Properties, Inc. 2.49 Bn 15.83 3.09 3.55 Bn
8 CUZ Cousins Properties Inc 2.44 Bn 24.76 4.97 3.34 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.93 0.66
EV to Cash from Ops. EV/CFO 16.29 35.35
EV to Debt EV to Debt 1.65 1.60
EV to EBIT EV/EBIT 18.75 -177.85
EV to EBITDA EV/EBITDA 9.71 15.22
EV to Free Cash Flow [EV/FCF] EV/FCF 16.74 -21.54
EV to Market Cap EV to Market Cap 2.35 14.69
EV to Revenue EV/Rev 7.26 6.06
Price to Book Value [P/B] P/B 1.07 0.76
Price to Earnings [P/E] P/E 15.83 3.15
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.72 -2.81
Dividend Payout Ratio % Div Payout % (Qtr) 137.90 86.83
Dividend per Basic Share Div per Share (Qtr) 2.00 1.13
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 62.03 -31.14
Interest Coverage Int. cover (Qtr) 2.05 -0.15
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 89.17 -13.82
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 27.83 8.92
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 -13.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 25.10 -81.02
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 12.88 -59.28
EBIT Growth (1y) % EBIT 1y % (Qtr) 25.10 -85.68
EBT Growth (1y) % EBT 1y % (Qtr) 56.10 -24.55
EPS Growth (1y) % EPS 1y % (Qtr) 54.26 393.08
FCF Growth (1y) % FCF 1y % (Qtr) 10.82 148.67
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -1.62 -2.47
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.13 0.13
Cash Payout Ratio Cash Payout (Qtr) 0.59 0.24
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.00
Debt to Equity Ratio Debt/Equity (Qtr) 1.53 1.46
Interest Cover Ratio Int Coverage (Qtr) 2.05 -0.15
Times Interest Earned Times Interest Earned (Qtr) 2.05 -0.15
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 75.30 29.81
EBIT Margin % EBIT Margin % (Qtr) 38.71 -4.47
EBT Margin % EBT Margin % (Qtr) 19.80 -25.12
Gross Margin % Gross Margin % (Qtr) 67.60 60.66
Net Profit Margin % Net Margin % (Qtr) 19.50 -26.43