MGM Growth Propertie

MGP
Delayed Nyse - 04/02 10:10:00 pm
22.82USD
+0.18%
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2019 2020 (e)
Sales 881 946
EBITDA 923 973
Operating profit (EBIT) 525 596
Pre-Tax Profit (EBT) 267 370
Net income 90,3 117
P/E ratio 31,9x 19,6x
EPS ( $ ) 0,97 1,17
Dividend per Share ( $ ) - 1,90
Yield - 8,33%
Reference price ( $ ) 30,970 22,820
Announcement Date 02/14/2020
01:45pm
-
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2019 2020 (e)
Debt - 4 014
Finance 0,00 -
Operating income (EBITDA) 923 973
Leverage
(Debt/EBITDA)
- 4,13x
Capital Expenditure - -
Free Cash Flow (FCF) - 615
Book Value Per Share (BVPS) ( $ ) - 19,3
Cash Flow per Share ( $ ) - 3,56
Announcement Date -
Balance Sheet Analysis
Financial Ratios
Size 2020e 2021e
Capitalization 2 997 M $ -
Entreprise Value (EV) 7 012 M $ 7 138 M $
Valuation 2020e 2021e
P/E ratio (Price / EPS) 19,6x 18,8x
Capitalization / Revenue 3,17x 3,09x
EV / Revenue 7,41x 7,23x
EV / EBITDA 7,21x 7,08x
Yield (DPS / Price) 8,33% 8,58%
Price to book (Price / BVPS) 1,18x 1,30x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 63,1% 63,8%
Operating Leverage (Delta EBIT / Delta Sales) 1,85x 1,51x
Net Margin (Net Profit / Revenue) 12,4% 12,2%
ROA (Net Profit / Asset) 2,23% 2,59%
ROE (Net Profit / Equities) 4,88% 6,90%
Rate of Dividend 163% 162%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   -0 -0
Cash Flow / Sales 49,5% 49,0%
Capital Intensity (Assets / Sales) 5,54x 4,72x
Financial Leverage (Net Debt / EBITDA) 4,13x 4,18x
Price Earning Ratio
BNA & Dividende