Nnn Reit, Inc. (NYSE: NNN)

Sector: Real Estate Industry: REIT - Retail CIK: 0000751364
Market Cap 3.56 Bn
P/B 2.21
P/E 40.72
P/S 14.91
ROIC (Qtr) 5.85
Div Yield % 4.69
Rev 1y % (Qtr) 9.12
Total Debt (Qtr) 4.82 Bn
Debt/Equity (Qtr) 1.09
Add ratio to table...

About

NNN REIT, Inc., also known as NNN, is a real estate investment trust (REIT) that has been operating in the industry since 1984. The company is listed on the New York Stock Exchange under the symbol NNN. NNN's primary business activities involve the acquisition, ownership, investment, and development of properties that are leased primarily to retail tenants under long-term net leases. The company's portfolio is spread across 49 states in the United States. NNN generates revenue mainly from the rental income generated by its properties. The company's...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 667.13M provides 7.91x coverage of SG&A expenses 84.30M, showing efficient operational cost management.
  • Operating cash flow of 667.13M provides strong 2.22x coverage of operating expenses 300.16M, showing operational efficiency.
  • Operating cash flow of 667.13M exceeds receivables of 3.47M by 192.26x, demonstrating excellent collection efficiency.
  • Tangible assets of 9.38B provide robust 2702.98x coverage of receivables 3.47M, showing strong asset quality.

Bear case

  • Operating cash flow of 667.13M barely covers its investment activities of (748.06M), with a coverage ratio of -0.89, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 667.13M provides thin coverage of dividend payments of (443.20M) with a -1.51 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of (78.78M) provides weak coverage of capital expenditures of 745.91M, with a -0.11 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 593.73M show weak coverage of depreciation charges of 268.44M, with a 2.21 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of (78.78M) represents just -0.18x of debt issuance 437.16M, 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 0.49 1.13
EV to Cash from Ops. EV/CFO 29.91 22.52
EV to Debt EV to Debt 0.95 2.49
EV to EBIT EV/EBIT 29.76 42.49
EV to EBITDA EV/EBITDA 23.25 19.89
EV to Free Cash Flow [EV/FCF] EV/FCF 54.83 27.13
EV to Market Cap EV to Market Cap 1.28 461,431.31
EV to Revenue EV/Rev 19.12 13.31
Price to Book Value [P/B] P/B 2.21 3.17
Price to Earnings [P/E] P/E 40.72 177.24
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.88 0.69
Dividend Payout Ratio % Div Payout % (Qtr) 114.00 169.12
Dividend per Basic Share Div per Share (Qtr) 2.38 2.32
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -566.67 -68.66
Interest Coverage Int. cover (Qtr) 2.91 2.52
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -76.32 -12.09
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -35.75 68.41
Dividend Growth (1y) % Div 1y % (Qtr) 3.25 13.80
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 2.22 224.52
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 3.16 0.11
EBIT Growth (1y) % EBIT 1y % (Qtr) 2.22 222.92
EBT Growth (1y) % EBT 1y % (Qtr) -1.78 290.94
EPS Growth (1y) % EPS 1y % (Qtr) -4.17 273.30
FCF Growth (1y) % FCF 1y % (Qtr) -137.08 -81.48
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 6.55 6.10
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.10 0.12
Cash Payout Ratio Cash Payout (Qtr) 0.31 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) 1.09 -2.59
Interest Cover Ratio Int Coverage (Qtr) 2.91 2.52
Times Interest Earned Times Interest Earned (Qtr) 2.91 2.52
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 93.10 78.58
EBIT Margin % EBIT Margin % (Qtr) 64.10 45.34
EBT Margin % EBT Margin % (Qtr) 42.08 25.50
Gross Margin % Gross Margin % (Qtr) 100.00 73.99
Net Profit Margin % Net Margin % (Qtr) 42.10 23.85