Orion Properties Inc. (NYSE: ONL)

Sector: Real Estate Industry: REIT - Office CIK: 0001873923
Market Cap 144.22 Mn
P/B 0.20
P/E -1.86
P/S 0.94
ROIC (Qtr) -9.12
Div Yield % 10.12
Rev 1y % (Qtr) -5.25
Total Debt (Qtr) 481.77 Mn
Debt/Equity (Qtr) 0.73
Add ratio to table...

About

Orion Office REIT Inc., known by its ticker symbol ONL, operates in the real estate sector, focusing on the ownership, acquisition, and management of a diversified portfolio of office buildings. These properties are strategically located in high-quality suburban markets across the United States, particularly in Sun Belt markets. The company's main business activities revolve around leasing office spaces, primarily on a single-tenant net lease basis. This approach involves the tenant assuming most of the property's operating expenses, which provides...

Read more

Investment thesis

Bull case

  • Operating cash flow of 27.56M provides exceptional 765.44x coverage of minority interest expenses 36000, showing strong core operations.
  • Cash position of 62.77M provides exceptional 1743.47x coverage of minority interest expenses 36000, indicating strong liquidity.
  • Strong free cash flow of 31.66M provides 1.55x coverage of SG&A expenses 20.47M, indicating efficient cost management.
  • Strong tangible asset base of 1.14B provides 14.27x coverage of intangibles 80.10M, indicating robust asset quality.
  • Cash position of 62.77M fully covers payables of 41.43M by 1.52x, showing strong vendor relationship management.

Bear case

  • Operating cash flow of 27.56M barely covers its investment activities of (104000), with a coverage ratio of -264.96, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 27.56M provides thin coverage of dividend payments of (13.44M) with a -2.05 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 31.66M provides weak coverage of capital expenditures of (4.10M), with a -7.72 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (103.76M) show weak coverage of depreciation charges of 63.45M, with a -1.64 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 31.66M represents just -16.26x of debt issuance (1.95M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

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 0.52 0.66
EV to Cash from Ops. EV/CFO 17.94 35.35
EV to Debt EV to Debt 1.32 1.60
EV to EBIT EV/EBIT -14.30 -177.85
EV to EBITDA EV/EBITDA 27.78 15.22
EV to Free Cash Flow [EV/FCF] EV/FCF 20.36 -21.54
EV to Market Cap EV to Market Cap 4.43 14.69
EV to Revenue EV/Rev 4.18 6.06
Price to Book Value [P/B] P/B 0.20 0.76
Price to Earnings [P/E] P/E -1.86 3.15
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -10.14 -2.81
Dividend Payout Ratio % Div Payout % (Qtr) -6.60 86.83
Dividend per Basic Share Div per Share (Qtr) 0.16 1.13
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 28.47 -31.14
Interest Coverage Int. cover (Qtr) -3.21 -0.15
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 145.52 -13.82
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 278.92 8.92
Dividend Growth (1y) % Div 1y % (Qtr) -60.00 -13.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -92.23 -81.02
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -177.90 -59.28
EBIT Growth (1y) % EBIT 1y % (Qtr) -92.36 -85.68
EBT Growth (1y) % EBT 1y % (Qtr) -57.78 -24.55
EPS Growth (1y) % EPS 1y % (Qtr) -57.79 393.08
FCF Growth (1y) % FCF 1y % (Qtr) -39.41 148.67
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -21.41 -2.47
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.12 0.13
Cash Payout Ratio Cash Payout (Qtr) 0.57 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) 0.73 1.46
Interest Cover Ratio Int Coverage (Qtr) -3.21 -0.15
Times Interest Earned Times Interest Earned (Qtr) -3.21 -0.15
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -26.70 29.81
EBIT Margin % EBIT Margin % (Qtr) -68.81 -4.47
EBT Margin % EBT Margin % (Qtr) -90.24 -25.12
Gross Margin % Gross Margin % (Qtr) 56.00 60.66
Net Profit Margin % Net Margin % (Qtr) -90.40 -26.43