Create Free Account

By creating account you will get access to hot stocks & personalised emails

Centuria Metropolitan REIT

Real Estate AU COF

1.16AUD
-0.01(0.85%)

Last update at 2024-05-02T06:10:00Z

Day Range

1.161.19
LowHigh

52 Week Range

1.011.37
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax -91.93100M 115.02M 76.94M 23.05M 53.57M
Minority interest - - - - -
Net income -91.93100M 115.02M 76.94M 23.05M 53.57M
Selling general administrative 0.16M 0.81M 0.94M 1.54M 1.54M
Selling and marketing expenses - - 0.71M 0.16M -
Gross profit 106.56M 109.12M 109.10M 98.78M 101.99M
Reconciled depreciation - - - - -
Ebit 81.81M 103.13M 97.40M 89.83M 75.68M
Ebitda 107.22M 120.41M 111.43M 90.23M 83.31M
Depreciation and amortization 25.41M 17.28M 14.04M 0.40M 7.62M
Non operating income net other - - - - -
Operating income 107.22M 120.41M 111.43M 89.83M 75.68M
Other operating expenses 60.06M 46.61M 50.38M 73.37M 33.91M
Interest expense 36.83M 19.28M 18.42M 16.78M 22.11M
Tax provision 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Interest income 196.22M 0.01M 0.00700M 58.94M 18.90M
Net interest income -36.36900M -19.26300M -18.41100M -22.71900M -21.77600M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -25.40700M -17.28100M -14.03600M -31.25000M -
Total revenue 167.28M 167.02M 161.81M 146.42M 108.86M
Total operating expenses -0.65600M -11.29000M -2.33100M 8.95M 27.04M
Cost of revenue 60.72M 57.90M 52.71M 47.65M 6.87M
Total other income expense net -199.14900M -5.38800M -34.49700M -66.77300M -22.11000M
Discontinued operations - - - - -
Net income from continuing ops -91.93100M 115.02M 76.94M 23.05M 53.57M
Net income applicable to common shares -91.93100M 115.02M 76.94M 23.05M 53.57M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 2311.02M 2410.77M 2068.86M 2119.26M 1429.42M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 2.84M 2.86M 1.62M 1.54M 1.46M
Total liab 994.67M 918.27M 793.87M 836.31M 534.85M
Total stockholder equity 1316.34M 1492.50M 1274.99M 1282.95M 894.57M
Deferred long term liab - - - - -
Other current liab 39.62M 41.00M 37.73M 40.38M 24.69M
Common stock 1484.58M 1484.58M 1283.14M 1283.14M 833.32M
Capital stock 1484.58M 1484.58M 1283.14M 1283.14M 833.32M
Retained earnings -168.23500M 7.92M -8.14600M -0.18600M 61.25M
Other liab - - - - -
Good will - - - 0.00000M 6.36M
Other assets 8.21M 4.88M - - -
Cash 17.29M 26.56M 15.64M 28.81M 17.55M
Cash and equivalents - - - - -
Total current liabilities 68.55M 57.17M 53.17M 45.16M 30.45M
Current deferred revenue - - - - -
Net debt 908.84M 834.54M 717.82M 750.28M 479.68M
Short term debt 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Short long term debt - - - - -
Short long term debt total 926.12M 861.10M 733.46M 779.09M 497.22M
Other stockholder equity -1316.34400M -1492.50100M -1274.99200M -1282.95200M -
Property plant equipment 2205.55M 2366.77M 2046.22M 2085.65M 1321.47M
Total current assets 97.25M 39.12M 22.64M 33.61M 101.59M
Long term investments - - - - -
Net tangible assets 1316.34M 1492.50M 1274.99M 1282.95M 888.21M
Short term investments 5.13M 2.25M - - -
Net receivables 9.00M 7.45M 5.37M 3.26M 4.08M
Long term debt 893.58M 828.50M 700.80M 746.37M 497.22M
Inventory 68.13M 2.25M - - 78.50M
Accounts payable 28.93M 16.18M 15.44M 4.78M 5.76M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - - - -
Additional paid in capital - - - - -
Common stock total equity - - - 1283.14M 833.32M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other -2213.76200M -2371.65200M -2046.22100M -2085.65000M 1321.47M
Deferred long term asset charges - - - - -
Non current assets total 2213.76M 2371.65M 2046.22M 2085.65M 1327.83M
Capital lease obligations 32.55M 32.59M 32.66M 32.72M -
Long term debt total 926.12M 861.10M 733.46M 779.09M 497.22M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -54.52900M -317.89300M 14.14M -689.00700M -522.48700M
Change to liabilities 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Total cashflows from investing activities -54.52900M -317.89300M 14.14M -689.00700M -522.48700M
Net borrowings 65.00M 127.67M -44.70000M 250.53M 230.95M
Total cash from financing activities -26.39200M 233.50M -131.26800M 617.28M 463.51M
Change to operating activities -3.85300M 1.95M 13.46M 1.48M 0.79M
Net income -91.93100M 115.02M 76.94M 23.05M 53.57M
Change in cash -9.27100M 10.91M -13.16500M 11.26M -1.43200M
Begin period cash flow 26.56M 15.64M 28.81M 17.55M 18.98M
End period cash flow 17.29M 26.56M 15.64M 28.81M 17.55M
Total cash from operating activities 71.65M 95.31M 103.97M 82.99M 57.55M
Issuance of capital stock - 206.56M - 461.30M 275.85M
Depreciation - - - 0.40M -
Other cashflows from investing activities -54.52900M -0.26700M 14.14M -689.00700M -522.48700M
Dividends paid 87.96M 95.39M 86.57M 77.12M 53.03M
Change to inventory 3.85M -1.95200M -13.46000M -0.00000M -0.78700M
Change to account receivables -1.34100M -2.08000M -2.10600M 0.83M -1.19200M
Sale purchase of stock 0.00000M -5.11700M -5.11700M -11.48100M -7.75300M
Other cashflows from financing activities 126.57M 260.24M -1.56900M 506.59M 550.20M
Change to netincome 168.70M -19.61500M 16.55M 58.99M 1.56M
Capital expenditures 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -5.19400M -0.12800M 11.35M 2.31M -1.19200M
Stock based compensation - - - - -
Other non cash items 168.78M -19.58600M 15.68M 57.22M 5.17M
Free cash flow 71.65M 95.31M 103.97M 82.99M 57.55M

Fundamentals

  • Previous Close 1.17
  • Market Cap698.88M
  • Volume366521
  • P/E Ratio-
  • Dividend Yield10.34%
  • EBITDA-
  • Revenue TTM168.37M
  • Revenue Per Share TTM0.28
  • Gross Profit TTM 109.33M
  • Diluted EPS TTM-0.29

Peer Comparison

Sector: Real Estate Industry: REIT - Office

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
COF
Centuria Metropolitan REIT		 -0.01 0.85% 1.16 - 11.39 4.49 0.64 9.88 -12.7914
DXS
DEXUS		 -0.03 0.43% 6.97 - 11.12 26.84 0.70 14.99 -10.5674
CMW
Cromwell Property Group		 -0.005 1.27% 0.39 - 11.63 3.36 0.60 8.33 -5.9646
AOF
Australian Unity Office Fund		 -0.025 1.94% 1.26 - 16.23 9.42 0.70 10.24 -6.6617

Reports Covered

Stock Research & News

View All

Profile

COF is Australia's largest ASX listed pure play office REIT and is included in the S&P/ASX300 Index. COF owns a portfolio of high quality office assets situated in core submarkets throughout Australia. COF is overseen by a hands-on, active manager and provides investors with income and the opportunity for capital growth from a pure play portfolio of high-quality Australian office assets. Centuria Property Funds Limited (CPFL) is the Responsible Entity for the ASX listed Centuria Office REIT (COF) (ARSN 124 364 718). CPFL is a wholly owned subsidiary of Centuria Capital Group (CNI). CNI is an ASX-listed specialist investment manager with more than $21billion in total assets under management (as at 31 December 2022) and offers a range of investment opportunities including listed and unlisted property funds as well as tax-effective investment bonds.

Centuria Metropolitan REIT

2 Chifley Square, Sydney, NSW, Australia, 2000

Key Executives

Name Title Year Born
Mr. Jason C. Huljich B.Com., B.Comm Joint Chief Exec. Officer of Centuria Property Funds No. 2 Limited NA
Mr. Simon W. Holt Chief Financial Officer NA
Mr. Tim Mitchell Group Head of Investor Relations NA
Mr. Michael J. Blake Head of Centuria Life NA
Mr. Ross Lees Head of Funds Management - Centuria Property Funds No. 2 Limited NA
Mr. Victor Georos Head of Portfolio & Asset Management NA
Mr. Grant Nichols Head of Office & Fund Mang. NA
Mr. Andrew Essey Head of Transactions NA
Mr. Toby Kreis Head of Healthcare Partnerships NA
Ms. Anna Kovarik Group Chief Risk Officer & Company Sec. of Centuria Property Funds Limited NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.