Kite Realty Group Trust (NYSE: KRG)

Sector: Real Estate Industry: REIT - Retail CIK: 0001286043
Market Cap 176.11 Mn
P/B 0.41
P/E -64.53
P/S 1.90
ROIC (Qtr) 2.34
Div Yield % 5.40
Rev 1y % (Qtr) -3.80
Total Debt (Qtr) 3.03 Bn
Debt/Equity (Qtr) 0.98
Add ratio to table...

About

Kite Realty Group Trust (KRG), a real estate investment trust (REIT), operates primarily in the Sun Belt and strategic gateway markets of the United States. With a focus on increasing the cash flow and value of its properties, achieving sustainable long-term growth, and maximizing shareholder value, KRG generates revenue through the collection of contractual rents and reimbursement payments from tenants under existing lease agreements at its open-air shopping centers and mixed-use assets. The company's primary products and services include owning...

Read more

Investment thesis

Bull case

  • Operating cash flow of 429.66M provides exceptional 62.59x coverage of minority interest expenses 6.87M, showing strong core operations.
  • Operating cash flow of 429.66M provides strong 39.77x coverage of stock compensation 10.80M, indicating sustainable incentive practices.
  • Strong operating cash flow of 429.66M provides 7.75x coverage of SG&A expenses 55.46M, showing efficient operational cost management.
  • Tangible assets of 6.66B provide exceptional 30.05x coverage of deferred revenue 221.81M, showing strong service capability backing.
  • Cash position of 478.37M provides exceptional 69.68x coverage of minority interest expenses 6.87M, indicating strong liquidity.

Bear case

  • Operating cash flow of 429.66M barely covers its investment activities of 613.53M, with a coverage ratio of 0.70, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 429.66M provides thin coverage of dividend payments of (236.48M) with a -1.82 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 931.62M provides weak coverage of capital expenditures of (501.96M), with a -1.86 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 431.71M show weak coverage of depreciation charges of 380.15M, with a 1.14 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 931.62M represents just -4.62x of debt issuance (201.71M), 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 0.12 1.13
EV to Cash from Ops. EV/CFO 25.54 22.52
EV to Debt EV to Debt 0.27 2.49
EV to EBIT EV/EBIT 29.20 42.49
EV to EBITDA EV/EBITDA 12.23 19.89
EV to Free Cash Flow [EV/FCF] EV/FCF -54.30 27.13
EV to Market Cap EV to Market Cap 4.61 461,431.31
EV to Revenue EV/Rev 8.77 13.31
Price to Book Value [P/B] P/B 0.41 3.17
Price to Earnings [P/E] P/E -64.53 177.24
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.26 0.69
Dividend Payout Ratio % Div Payout % (Qtr) 78.80 169.12
Dividend per Basic Share Div per Share (Qtr) 1.25 2.32
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 29.18 -68.66
Interest Coverage Int. cover (Qtr) 3.26 2.52
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 433.26 -12.09
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 258.79 68.41
Dividend Growth (1y) % Div 1y % (Qtr) 20.87 13.80
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 243.15 224.52
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 3.44 0.11
EBIT Growth (1y) % EBIT 1y % (Qtr) 232.34 222.92
EBT Growth (1y) % EBT 1y % (Qtr) 7,005.23 290.94
EPS Growth (1y) % EPS 1y % (Qtr) 6,750.00 273.30
FCF Growth (1y) % FCF 1y % (Qtr) 247.09 -81.48
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.60 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) -3.27 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) 0.98 -2.59
Interest Cover Ratio Int Coverage (Qtr) 3.26 2.52
Times Interest Earned Times Interest Earned (Qtr) 3.26 2.52
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 96.20 78.58
EBIT Margin % EBIT Margin % (Qtr) 51.13 45.34
EBT Margin % EBT Margin % (Qtr) 35.43 25.50
Gross Margin % Gross Margin % (Qtr) 73.90 73.99
Net Profit Margin % Net Margin % (Qtr) 35.40 23.85