INVITATION HOMES INC

INVH
Real-time Estimate Quote. Real-time Estimate  - 05/20 03:55:25 pm
36.09USD +0.95%
Valuation
Fiscal Period: December 2021 2022
Capitalization1 27 05721 819
Enterprise Value (EV)1 34 44628 717
P/E ratio 101x60,6x
Yield 1,50%2,43%
Capitalization / Revenue 13,6x9,88x
EV / Revenue 17,3x13,0x
EV / EBITDA 29,4x21,7x
Price to Book 2,78x2,18x
Nbr of stocks (in thousands) 596 769610 321
Reference price (USD) 45,335,8
Announcement Date 02/15/2022-
Previous period Next period
1 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2021 2022
Net sales1 1 9972 209
EBITDA1 1 1711 321
Operating profit (EBIT)1 542674
Operating Margin 27,2%30,5%
Pre-Tax Profit (EBT)1 203354
Net income1 261376
Net margin 13,1%17,0%
EPS2 0,450,59
Dividend per Share2 0,680,87
Announcement Date 02/15/2022-
Previous period Next period
1 USD in Million
2 USD
Estimates
Finances - Leverage
Fiscal Period: December 2021 2022
Net Debt1 7 3886 898
Net Cash position1 --
Leverage (Debt / EBITDA) 6,31x5,22x
Free Cash Flow1 784958
ROE (Net Profit / Equities) 2,85%3,63%
Shareholders' equity1 9 15110 360
ROA (Net Profit / Asset) 1,45%1,77%
Assets1 18 02221 278
Book Value Per Share2 16,316,4
Cash Flow per Share2 1,572,70
Capex1 1 264248
Capex / Sales 63,3%11,2%
Announcement Date 02/15/2022-
Previous period Next period
1 USD in Million
2 USD
Estimates
Financial Ratios
Size 2022e 2023e
Capitalization 21 819 M $ -
Enterprise Value (EV) 28 717 M $ 28 961 M $
Valuation 2022e 2023e
P/E ratio (Price / EPS) 60,6x 50,9x
Capitalization / Revenue 9,88x 9,08x
EV / Revenue 13,0x 11,9x
EV / EBITDA 21,7x 19,5x
Yield (DPS / Price) 2,43% 2,62%
Price to book (Price / BVPS) 2,18x 2,18x
Profitability 2022e 2023e
Operating Margin (EBIT / Sales) 30,5% 32,5%
Operating Leverage (Delta EBIT / Delta Sales) 2,29x 1,82x
Net Margin (Net Profit / Revenue) 17,0% 19,2%
ROA (Net Profit / Asset) 1,77% 2,22%
ROE (Net Profit / Equities) 3,63% 4,55%
Rate of Dividend 147% 133%
Balance Sheet Analysis 2022e 2023e
CAPEX / Sales   11,2% 36,0%
Cash Flow / CA 74,5% 66,0%
Capital Intensity (Assets / Revenue) 9,63x 8,65x
Financial Leverage (Net Debt / EBITDA) 5,22x 4,85x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend