Terreno Realty Corp (NYSE: TRNO)

Sector: Real Estate Industry: REIT - Industrial CIK: 0001476150
Market Cap 6.77 Bn
P/B 1.63
P/E 16.89
P/S 14.22
ROIC (Qtr) 3.80
Div Yield % 3.05
Rev 1y % (Qtr) 32.56
Total Debt (Qtr) 943.34 Mn
Debt/Equity (Qtr) 0.23
Add ratio to table...

About

Terreno Realty Corporation (TRNO) is a Maryland-based company operating in the real estate industry, with a specific focus on acquiring, owning, and managing industrial real estate in six major coastal U.S. markets. These markets include Los Angeles, Northern New Jersey/New York City, San Francisco Bay Area, Seattle, Miami, and Washington, D.C. Terreno Realty's main business activities revolve around investing in infill locations, which are geographic areas surrounded by high concentrations of already developed land and existing buildings. The...

Read more

Investment thesis

Bull case

  • Operating cash flow of 271.86M provides strong 15.34x coverage of stock compensation 17.72M, indicating sustainable incentive practices.
  • Strong tangible asset base of 5.39B provides 5.71x coverage of total debt 943.34M, indicating robust asset backing and low credit risk.
  • Strong operating cash flow of 271.86M provides 5.75x coverage of SG&A expenses 47.27M, showing efficient operational cost management.
  • Operating cash flow of 271.86M provides strong 2.23x coverage of operating expenses 121.93M, showing operational efficiency.

Bear case

  • Operating cash flow of 271.86M barely covers its investment activities of (452.39M), with a coverage ratio of -0.60, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 271.86M provides thin coverage of dividend payments of (203.89M) with a -1.33 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of (555.15M) provides weak coverage of capital expenditures of 827.01M, with a -0.67 ratio suggesting additional external financing needs for growth initiatives.
  • Free cash flow of (555.15M) represents just -4.70x of debt issuance 118M, suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Cash position of 25.59M provides weak coverage of payables of 77.33M, which is 0.33x, indicating potential working capital stress and supplier relationship risks.

Peer comparison

Companies in the REIT - Industrial
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 PLD Prologis, Inc. 131.57 Bn 39.60 14.97 35.04 Bn
2 PSA Public Storage 52.97 Bn 33.41 10.98 10.25 Bn
3 EXR Extra Space Storage Inc. 15.99 Bn 113.72 34.08 13.66 Bn
4 LINE Lineage, Inc. 10.60 Bn -59.87 1.98 7.77 Bn
5 EGP Eastgroup Properties Inc 10.17 Bn 39.51 14.10 1.63 Bn
6 REXR Rexford Industrial Realty, Inc. 8.74 Bn 43.69 8.72 3.25 Bn
7 FR First Industrial Realty Trust Inc 7.95 Bn 32.11 10.93 2.57 Bn
8 STAG STAG Industrial, Inc. 7.19 Bn 26.29 8.50 3.29 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.44 1.14
EV to Cash from Ops. EV/CFO 28.58 24.26
EV to Debt EV to Debt 8.24 3.22
EV to EBIT EV/EBIT 17.83 50.75
EV to EBITDA EV/EBITDA 27.33 19.38
EV to Free Cash Flow [EV/FCF] EV/FCF -14.00 -0.63
EV to Market Cap EV to Market Cap 1.15 1.57
EV to Revenue EV/Rev 16.31 12.09
Price to Book Value [P/B] P/B 1.63 2.55
Price to Earnings [P/E] P/E 16.89 22.14
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.95 -0.46
Dividend Payout Ratio % Div Payout % (Qtr) 51.50 34.94
Dividend per Basic Share Div per Share (Qtr) 2.02 3.19
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -37.28 25.32
Interest Coverage Int. cover (Qtr) 13.27 3.92
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 16.24 -38.11
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 39.43 19.56
Dividend Growth (1y) % Div 1y % (Qtr) 7.45 41.56
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 112.18 27.07
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 26.62 9.45
EBIT Growth (1y) % EBIT 1y % (Qtr) 112.18 22.14
EBT Growth (1y) % EBT 1y % (Qtr) 118.43 19.88
EPS Growth (1y) % EPS 1y % (Qtr) 104.17 14.36
FCF Growth (1y) % FCF 1y % (Qtr) 26.44 -604.79
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 26.97 3.65
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.09 0.14
Cash Payout Ratio Cash Payout (Qtr) 0.19 0.34
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.06
Debt to Equity Ratio Debt/Equity (Qtr) 0.23 1.46
Interest Cover Ratio Int Coverage (Qtr) 13.27 3.92
Times Interest Earned Times Interest Earned (Qtr) 13.27 3.92
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 110.90 67.77
EBIT Margin % EBIT Margin % (Qtr) 91.49 40.11
EBT Margin % EBT Margin % (Qtr) 84.59 24.24
Gross Margin % Gross Margin % (Qtr) 75.80 76.41
Net Profit Margin % Net Margin % (Qtr) 84.20 22.54