Create Free Account

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

Vicinity Centres Re Ltd

Real Estate AU VCX

2.11AUD
-0.02(0.94%)

Last update at 2024-11-13T05:10:00Z

Day Range

2.082.12
LowHigh

52 Week Range

1.652.43
LowHigh

Fundamentals

  • Previous Close 2.13
  • Market Cap9468.74M
  • Volume7440340
  • P/E Ratio17.33
  • Dividend Yield5.59%
  • EBITDA760.90M
  • Revenue TTM1312.00M
  • Revenue Per Share TTM0.29
  • Gross Profit TTM 997.50M
  • Diluted EPS TTM0.12

Analyst Recommendations

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 266.10M 1207.60M -247.10000M -1788.90000M 346.10M
Minority interest - - - - -
Net income 271.50M 1215.20M -258.00000M -1801.00000M 161.00M
Selling general administrative 110.60M 105.40M 97.60M 62.80M 95.50M
Selling and marketing expenses - - - - -
Gross profit 924.90M 854.40M 868.50M 901.10M 927.40M
Reconciled depreciation 4.90M 5.50M 6.10M 433.10M 3.70M
Ebit 441.90M 1366.60M -108.40000M -1192.30000M 531.20M
Ebitda 446.80M 1372.10M -102.30000M -1186.20000M 534.90M
Depreciation and amortization 4.90M 5.50M 6.10M 6.10M 3.70M
Non operating income net other - - - - -
Operating income 740.20M 683.60M 603.60M 499.50M 531.20M
Other operating expenses 758.40M 894.20M 1213.20M 2685.90M 492.00M
Interest expense 175.80M 159.00M 138.70M 169.60M 185.10M
Tax provision -5.40000M -7.60000M 10.90M 12.10M 0.00000M
Interest income 525.00M 2.60M 887.00M 1989.20M 453.40M
Net interest income -197.90000M -185.00000M -137.00000M -169.60000M -180.30000M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -5.40000M -7.60000M 10.90M 12.10M 185.10M
Total revenue 1274.60M 1179.80M 1167.50M 1212.60M 1281.70M
Total operating expenses 140.60M 189.30M 232.40M 281.20M 137.70M
Cost of revenue 349.70M 325.40M 299.00M 311.50M 354.30M
Total other income expense net -320.30000M 727.50M -719.30000M -2222.30000M -185.10000M
Discontinued operations - - - - -
Net income from continuing ops 271.50M 1215.20M -258.00000M -1801.00000M 346.10M
Net income applicable to common shares 271.50M 1215.20M -258.00000M -1801.00000M 346.10M
Preferred stock and other adjustments - - - - -
Breakdown 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
Type yearly yearly yearly yearly yearly
Date 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
Total assets 15725.80M 15584.60M 15552.60M 14342.00M 15239.40M
Intangible assets 164.20M 164.20M 164.20M 164.20M 164.20M
Earning assets - - - - -
Other current assets -76.70000M 67.90M 14.80M 12.70M 14.70M
Total liab 5086.90M 4946.50M 4667.50M 4328.30M 4679.80M
Total stockholder equity 10638.90M 10638.10M 10885.10M 10013.70M 10559.60M
Deferred long term liab - - - - -
Other current liab -493.50000M 550.80M 232.70M 465.40M 283.40M
Common stock 9102.20M 9102.20M 9102.20M 9102.20M 9069.90M
Capital stock 9102.20M 9102.20M 9102.20M 8560.80M 9069.90M
Retained earnings 1523.40M 1527.10M 1776.90M 775.60M 1488.80M
Other liab - - - - -
Good will - - - - 0.00000M
Other assets 15725.80M 309.10M 302.90M 172.60M 349.50M
Cash 49.60M 192.90M 55.60M 47.20M 227.40M
Cash and equivalents - 192.90M 55.60M 47.20M 227.40M
Total current liabilities 856.70M 660.70M 346.70M 512.50M 356.30M
Current deferred revenue 729.60M -328.40000M -70.80000M -84.10000M -181.10000M
Net debt 4572.80M 4268.50M 4086.00M 3623.20M 4020.10M
Short term debt 493.50M 328.40M 67.70M 34.10M 181.10M
Short long term debt 487.50M 323.00M 40.00M - 151.80M
Short long term debt total 4622.40M 4461.40M 4141.60M 3670.40M 4247.50M
Other stockholder equity - -10629.30000M -10879.10000M -9877.80000M -10558.70000M
Property plant equipment - 28.00M 30.60M 29.70M 35.80M
Total current assets 398.60M 356.50M 173.00M 267.30M 360.90M
Long term investments 91.80M 437.50M 513.80M 479.40M 527.60M
Net tangible assets - - - - -
Short term investments - 39.10M 8.10M 5.30M 5.70M
Net receivables 27.10M 109.00M 102.60M 96.70M 118.80M
Long term debt 3742.70M 3750.50M 3712.50M 3281.90M 3778.00M
Inventory - - - 110.70M -
Accounts payable 127.10M 109.90M 117.10M 97.10M 72.90M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 13.30M 8.80M 6.00M 3.50M 0.90M
Additional paid in capital - - - - -
Common stock total equity - - - - 9069.90M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 14964.40M 14523.70M 14601.70M 13339.70M 14078.30M
Deferred long term asset charges - - - - -
Non current assets total 15327.20M 15228.10M 15379.60M 14074.70M 14878.50M
Capital lease obligations 392.20M 387.90M 389.10M 388.50M 317.70M
Long term debt total - 4133.00M 4073.90M 3636.30M 4066.40M
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 -203.20000M -512.30000M -125.50000M -175.20000M 268.60M
Change to liabilities - - - - -
Total cashflows from investing activities -203.20000M -512.30000M -125.50000M -175.20000M 268.60M
Net borrowings - - - - -
Total cash from financing activities -361.70000M -68.80000M -701.50000M -104.30000M -937.90000M
Change to operating activities - - - - -
Net income 271.50M 1215.20M -258.00000M -1801.00000M 346.10M
Change in cash 137.30M 8.40M -180.20000M 192.50M -7.20000M
Begin period cash flow 55.60M 47.20M 227.40M 34.90M 42.10M
End period cash flow 192.90M 55.60M 47.20M 227.40M 34.90M
Total cash from operating activities 702.20M 589.50M 646.80M 472.00M 662.10M
Issuance of capital stock - - 32.60M 1178.60M -
Depreciation 4.90M 5.50M 6.10M 6.10M 3.70M
Other cashflows from investing activities -202.30000M -510.70000M -124.30000M -174.00000M 270.10M
Dividends paid -521.30000M -514.30000M -154.80000M -589.20000M 622.10M
Change to inventory - - - - -
Change to account receivables 26.20M -23.10000M 30.90M -34.10000M -
Sale purchase of stock -5.00000M -4.10000M -0.30000M -116.00000M -255.50000M
Other cashflows from financing activities -15.40000M -5.70000M 404.20M 2671.50M -11.70000M
Change to netincome - - - - -
Capital expenditures 0.90M 1.60M 1.20M 1.20M 1.50M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 26.20M -23.10000M 30.90M -34.10000M 23.50M
Stock based compensation 7.30M 6.10M 4.00M 3.70M -
Other non cash items 425.80M -631.20000M 898.70M 2266.90M -349.80000M
Free cash flow 701.30M 587.90M 645.60M 470.80M -1.50000M

Peer Comparison

Sector: Real Estate Industry: REIT - Retail

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)
VCX
Vicinity Centres Re Ltd		 -0.02 0.94% 2.11 17.33 14.24 7.22 0.90 10.76 19.26
SCG
Scentre Group Ltd		 -0.03 0.86% 3.45 42.75 17.01 7.01 1.01 13.29 29.95
URW
Unibail-Rodamco-Westfield SE		 -0.11 1.83% 5.90 - 7.90 5.59 0.60 10.76 750.57
HDN
Homeco Daily Needs Reit		 -0.02 1.60% 1.23 30.75 14.24 7.76 0.86 11.94 27.82
RGN
Region Group Limited		 -0.03 1.38% 2.14 214.00 15.85 6.69 180.61 10.89 50.34

Reports Covered

Stock Research & News

View All

Profile

Vicinity Centres (Vicinity or the Group) is one of Australia's leading retail property groups with a fully integrated asset management platform, and $24 billion in retail assets under management across 60 shopping centres, making it the second largest listed manager of Australian retail property. The Group has a Direct Portfolio with interests in 59 shopping centres (including the DFO Brisbane business) and manages 30 assets on behalf of Strategic Partners, 29 of which are co-owned by the Group. Vicinity is listed on the Australian Securities Exchange (ASX) under the code 'VCX' and has 24,000 securityholders. Vicinity also has European medium term notes listed on the ASX under the code 'VCD'.

Vicinity Centres Re Ltd

Level 4, Chadstone Tower One, Chadstone, VIC, Australia, 3148

Key Executives

Name Title Year Born
Mr. Peter Huddle COO & Acting CEO NA
Mr. Adrian Chye Chief Financial Officer NA
Mr. Justin Mills Chief Innovation & Information Officer NA
Jane Kenny Head of Investor Relations NA
Ms. Carolyn Reynolds B.A. (Juris), LLB (Hons), LLM Chief Legal & Risk Officer and Company Sec. NA
Ms. Carolyn Viney Chief Devel. Officer NA
Ms. Tanya Southey Chief People & Organizational Devel. Officer NA
Ms. Marie Festa B.A., BA (BSocSc) Chief Corp. Affairs Officer NA
Mr. Rohan Abeyewardene Group Company Sec. NA
Mr. Peter Charles Huddle B.Sc., BECON MD, CEO & Director NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.

Our Company

Useful Links

Contact Us

ISO Certified Market Research

Kalkine Solutions Private Limited, authorized representative of Kalkine Pty Ltd, holds ISO 27001:2022 certification bearing Certificate No.- IC-IS-2404072

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.