Realty Income Corp (NYSE: O)

Sector: Real Estate Industry: REIT - Retail CIK: 0000726728
Market Cap 15.99 Bn
P/B 2.47
P/E 61.56
P/S 15.32
ROIC (Qtr) 2.94
Div Yield % 3.88
Rev 1y % (Qtr) 10.49
Total Debt (Qtr) 28.37 Bn
Debt/Equity (Qtr) 0.73
Add ratio to table...

About

Realty Income Corporation, often referred to as The Monthly Dividend Company, is a real estate investment trust (REIT) that operates in the real estate industry. The company is renowned for its business model, which involves investing in freestanding commercial properties and generating revenue through long-term net lease agreements with its clients. Realty Income is listed on the New York Stock Exchange under the ticker symbol O. The company's main business activities revolve around actively managing a diversified portfolio of commercial properties...

Read more

Investment thesis

Bull case

  • Operating cash flow of 3.76B provides exceptional 509.93x coverage of minority interest expenses 7.38M, showing strong core operations.
  • Operating cash flow of 3.76B provides strong 119.28x coverage of stock compensation 31.55M, indicating sustainable incentive practices.
  • Strong operating cash flow of 3.76B provides 19.05x coverage of SG&A expenses 197.53M, showing efficient operational cost management.
  • Strong free cash flow of (530.18M) provides 14.34x coverage of acquisition spending (36.97M), indicating disciplined M&A strategy.
  • Cash position of 417.17M provides exceptional 56.53x coverage of minority interest expenses 7.38M, indicating strong liquidity.

Bear case

  • Operating cash flow of 3.76B barely covers its investment activities of (5.32B), with a coverage ratio of -0.71, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 3.76B provides thin coverage of dividend payments of (2.87B) with a -1.31 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 417.17M provide limited coverage of acquisition spending of (36.97M), which is -11.28x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Free cash flow of (530.18M) provides weak coverage of capital expenditures of 4.29B, with a -0.12 ratio suggesting additional external financing needs for growth initiatives.
  • Free cash flow of (530.18M) represents just -0.27x of debt issuance 1.94B, 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 0.29 1.13
EV to Cash from Ops. EV/CFO 29.20 22.52
EV to Debt EV to Debt 0.73 2.49
EV to EBIT EV/EBIT 39.59 42.49
EV to EBITDA EV/EBITDA 21.99 19.89
EV to Free Cash Flow [EV/FCF] EV/FCF -33.43 27.13
EV to Market Cap EV to Market Cap 1.30 461,431.31
EV to Revenue EV/Rev 19.92 13.31
Price to Book Value [P/B] P/B 2.47 3.17
Price to Earnings [P/E] P/E 61.56 177.24
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.34 0.69
Dividend Payout Ratio % Div Payout % (Qtr) 295.90 169.12
Dividend per Basic Share Div per Share (Qtr) 3.21 2.32
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -553.28 -68.66
Interest Coverage Int. cover (Qtr) 1.94 2.52
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -65.51 -12.09
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 5.09 68.41
Dividend Growth (1y) % Div 1y % (Qtr) 3.02 13.80
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 12.09 224.52
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 11.49 0.11
EBIT Growth (1y) % EBIT 1y % (Qtr) 13.78 222.92
EBT Growth (1y) % EBT 1y % (Qtr) 11.03 290.94
EPS Growth (1y) % EPS 1y % (Qtr) 1.89 273.30
FCF Growth (1y) % FCF 1y % (Qtr) -169.05 -81.48
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 11.65 6.10
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.08 0.12
Cash Payout Ratio Cash Payout (Qtr) 0.36 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) 0.73 -2.59
Interest Cover Ratio Int Coverage (Qtr) 1.94 2.52
Times Interest Earned Times Interest Earned (Qtr) 1.94 2.52
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 83.10 78.58
EBIT Margin % EBIT Margin % (Qtr) 38.57 45.34
EBT Margin % EBT Margin % (Qtr) 18.67 25.50
Gross Margin % Gross Margin % (Qtr) 92.60 73.99
Net Profit Margin % Net Margin % (Qtr) 17.20 23.85