Invitation Homes Inc

INVH
Delayed Nyse - 04/06 10:10:00 pm
21.45USD
+10.74%
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2019 2020 (e)
Sales 1 765 1 828
EBITDA 990 1 036
Operating profit (EBIT) 406 473
Pre-Tax Profit (EBT) 50,8 118
Net income 145 128
P/E ratio 111x 92,5x
EPS ( $ ) 0,27 0,22
Dividend per Share ( $ ) 0,54 0,59
Yield 1,80% 2,87%
Reference price ( $ ) 29,970 20,450
Announcement Date 02/18/2020
09:15pm
-
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2019 2020 (e)
Debt 8 375 8 100
Finance - -
Operating income (EBITDA) 990 1 036
Leverage
(Debt/EBITDA)
8,46x 7,82x
Capital Expenditure 644 202
Free Cash Flow (FCF) - 879
Book Value Per Share (BVPS) ( $ ) 15,1 14,9
Cash Flow per Share (  ) - -
Announcement Date 02/18/2020
09:15pm
-
Balance Sheet Analysis
Financial Ratios
Size 2020e 2021e
Capitalization 11 082 M $ -
Entreprise Value (EV) 19 181 M $ 19 247 M $
Valuation 2020e 2021e
P/E ratio (Price / EPS) 92,5x 66,0x
Capitalization / Revenue 6,06x 5,80x
EV / Revenue 10,5x 10,0x
EV / EBITDA 18,5x 17,4x
Yield (DPS / Price) 2,87% 3,06%
Price to book (Price / BVPS) 1,37x 1,40x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 25,9% 27,2%
Operating Leverage (Delta EBIT / Delta Sales) 4,61x 2,19x
Net Margin (Net Profit / Revenue) 7,01% 9,58%
ROA (Net Profit / Asset) 0,78% 1,02%
ROE (Net Profit / Equities) 1,43% 2,06%
Rate of Dividend 265% 202%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   11,1% 11,0%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 8,94x 9,35x
Financial Leverage (Net Debt / EBITDA) 7,82x 7,41x
Price Earning Ratio
BNA & Dividende