JBG SMITH Properties (NYSE: JBGS)

Sector: Real Estate Industry: REIT - Office CIK: 0001689796
Market Cap 1.06 Bn
P/B 0.92
P/E -7.65
P/S 2.13
ROIC (Qtr) -0.20
Div Yield % 4.38
Rev 1y % (Qtr) -2.46
Total Debt (Qtr) 2.50 Bn
Debt/Equity (Qtr) 2.16
Add ratio to table...

About

JBG SMITH Properties, often recognized by its ticker symbol JBGS, is a prominent real estate investment trust (REIT) that specializes in the ownership, operation, investment, and development of mixed-use properties in high-growth and high-barrier-to-entry submarkets around Washington, D.C., with a particular focus on National Landing. The company's primary business activity revolves around placemaking, a strategy that involves the strategic combination of high-quality multifamily and commercial buildings with anchor, specialty, and neighborhood...

Read more

Investment thesis

Bull case

  • Strong free cash flow of (89.28M) provides 4.04x coverage of acquisition spending (22.09M), indicating disciplined M&A strategy.
  • Strong tangible asset base of 4.36B provides 143.67x coverage of intangibles 30.33M, indicating robust asset quality.
  • Cash position of 103.29M fully covers payables of 84.75M by 1.22x, showing strong vendor relationship management.
  • Tangible assets of 4.36B provide robust 21.29x coverage of receivables 204.70M, showing strong asset quality.

Bear case

  • Operating cash flow of 73.26M barely covers its investment activities of 357.31M, with a coverage ratio of 0.21, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 73.26M provides thin coverage of dividend payments of (48.43M) with a -1.51 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 103.29M provide limited coverage of acquisition spending of (22.09M), which is -4.68x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • The company's operating cash flow of 73.26M shows concerning coverage of stock compensation expenses of 24.86M, with a 2.95 ratio indicating potential earnings quality issues.
  • Free cash flow of (89.28M) provides weak coverage of capital expenditures of 162.54M, with a -0.55 ratio suggesting additional external financing needs for growth initiatives.

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 0.78 0.66
EV to Cash from Ops. EV/CFO 46.85 35.35
EV to Debt EV to Debt 1.37 1.60
EV to EBIT EV/EBIT -4,009.03 -177.85
EV to EBITDA EV/EBITDA 18.11 15.22
EV to Free Cash Flow [EV/FCF] EV/FCF -38.44 -21.54
EV to Market Cap EV to Market Cap 3.23 14.69
EV to Revenue EV/Rev 6.88 6.06
Price to Book Value [P/B] P/B 0.92 0.76
Price to Earnings [P/E] P/E -7.65 3.15
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -2.87 -2.81
Dividend Payout Ratio % Div Payout % (Qtr) -33.50 86.83
Dividend per Basic Share Div per Share (Qtr) 0.70 1.13
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -52.83 -31.14
Interest Coverage Int. cover (Qtr) -0.01 -0.15
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 25.45 -13.82
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -43.62 8.92
Dividend Growth (1y) % Div 1y % (Qtr) -20.00 -13.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 90.47 -81.02
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -12.51 -59.28
EBIT Growth (1y) % EBIT 1y % (Qtr) 90.16 -85.68
EBT Growth (1y) % EBT 1y % (Qtr) -0.09 -24.55
EPS Growth (1y) % EPS 1y % (Qtr) -26.67 393.08
FCF Growth (1y) % FCF 1y % (Qtr) -0.73 148.67
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -11.51 -2.47
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.11 0.13
Cash Payout Ratio Cash Payout (Qtr) 0.21 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) 2.16 1.46
Interest Cover Ratio Int Coverage (Qtr) -0.01 -0.15
Times Interest Earned Times Interest Earned (Qtr) -0.01 -0.15
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 39.40 29.81
EBIT Margin % EBIT Margin % (Qtr) -0.17 -4.47
EBT Margin % EBT Margin % (Qtr) -28.66 -25.12
Gross Margin % Gross Margin % (Qtr) 61.80 60.66
Net Profit Margin % Net Margin % (Qtr) -27.90 -26.43