Kimco Realty Corp (NYSE: KIM)

Sector: Real Estate Industry: REIT - Retail CIK: 0000879101
Market Cap 14.22 Bn
P/B 1.45
P/E 20.86
P/S 8.63
ROIC (Qtr) 3.96
Div Yield % 4.28
Rev 1y % (Qtr) 5.56
Total Debt (Qtr) 8.35 Bn
Debt/Equity (Qtr) 0.80
Add ratio to table...

About

Kimco Realty Corp (KIM) is a real estate investment trust (REIT) that operates as the largest publicly traded owner and operator of open-air, grocery-anchored shopping centers in North America. With a primary business objective of becoming the premier owner and operator of open-air, grocery-anchored shopping centers and a growing portfolio of mixed-use assets in the United States, Kimco's operations are focused on creating destinations for everyday living that inspire a sense of community and deliver value to its stakeholders. Kimco's main business...

Read more

Investment thesis

Bull case

  • Operating cash flow of 1.10B provides exceptional 139.69x coverage of minority interest expenses 7.88M, showing strong core operations.
  • Operating cash flow of 1.10B provides strong 32.59x coverage of stock compensation 33.79M, indicating sustainable incentive practices.
  • Strong operating cash flow of 1.10B provides 8.38x coverage of SG&A expenses 131.39M, showing efficient operational cost management.
  • Cash position of 160.48M provides exceptional 20.36x coverage of minority interest expenses 7.88M, indicating strong liquidity.
  • Cash reserves of 160.48M provide ample 11.40x coverage of acquisition spending 14.08M, enabling strategic growth opportunities.

Bear case

  • Operating cash flow of 1.10B barely covers its investment activities of (718M), with a coverage ratio of -1.53, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 1.10B provides thin coverage of dividend payments of (709.22M) with a -1.55 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 1.10B provides minimal -23.44x coverage of tax expenses of (46.98M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of 882.16M show weak coverage of depreciation charges of 629.17M, with a 1.40 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 529.86M represents just -1.85x of debt issuance (286.20M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

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 1.08 1.13
EV to Cash from Ops. EV/CFO 27.96 22.52
EV to Debt EV to Debt 2.57 2.49
EV to EBIT EV/EBIT 23.05 42.49
EV to EBITDA EV/EBITDA 21.87 19.89
EV to Free Cash Flow [EV/FCF] EV/FCF 42.57 27.13
EV to Market Cap EV to Market Cap 1.51 461,431.31
EV to Revenue EV/Rev 13.03 13.31
Price to Book Value [P/B] P/B 1.45 3.17
Price to Earnings [P/E] P/E 20.86 177.24
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.76 0.69
Dividend Payout Ratio % Div Payout % (Qtr) 120.50 169.12
Dividend per Basic Share Div per Share (Qtr) 1.00 2.32
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 127.39 -68.66
Interest Coverage Int. cover (Qtr) 2.68 2.52
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -173.59 -12.09
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -79.69 68.41
Dividend Growth (1y) % Div 1y % (Qtr) 4.17 13.80
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 51.89 224.52
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 13.80 0.11
EBIT Growth (1y) % EBIT 1y % (Qtr) 17.86 222.92
EBT Growth (1y) % EBT 1y % (Qtr) 21.04 290.94
EPS Growth (1y) % EPS 1y % (Qtr) 50.91 273.30
FCF Growth (1y) % FCF 1y % (Qtr) -29.11 -81.48
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 8.63 6.10
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.11 0.12
Cash Payout Ratio Cash Payout (Qtr) 0.43 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) 0.80 -2.59
Interest Cover Ratio Int Coverage (Qtr) 2.68 2.52
Times Interest Earned Times Interest Earned (Qtr) 2.68 2.52
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 71.20 78.58
EBIT Margin % EBIT Margin % (Qtr) 41.55 45.34
EBT Margin % EBT Margin % (Qtr) 26.03 25.50
Gross Margin % Gross Margin % (Qtr) 69.00 73.99
Net Profit Margin % Net Margin % (Qtr) 26.60 23.85