Stock DCR DOLMEN CITY REIT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dolmen City REIT

Equities

DCR

PK0099001023

Commercial REITs

End-of-day quote Pakistan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
14.42 PKR +1.48% Intraday chart for Dolmen City REIT -0.76% +4.95%
Feb. 29 Dolmen City REIT Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI
2023 Dolmen City REIT Reports Earnings Results for the First Quarter Ended September 30, 2023 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 28,686 22,615 24,216 24,505 30,064 30,420
Enterprise Value (EV) 1 27,206 20,996 23,869 23,771 29,114 29,289
P/E ratio 5.67 x 3.29 x 2.98 x 2.85 x 3.08 x 3.27 x
Yield 9.3% 13% 11.5% 11.3% 11.1% 13.2%
Capitalization / Revenue 8.81 x 6.41 x 8.17 x 7.94 x 7.92 x 6.65 x
EV / Revenue 8.35 x 5.95 x 8.05 x 7.7 x 7.67 x 6.4 x
EV / EBITDA - - - - - -
EV / FCF 15.8 x 11.7 x 16.6 x 14.9 x 14 x 12.1 x
FCF Yield 6.32% 8.56% 6.04% 6.73% 7.17% 8.25%
Price to Book 0.68 x 0.49 x 0.47 x 0.43 x 0.47 x 0.44 x
Nbr of stocks (in thousands) 2,223,700 2,223,700 2,223,700 2,223,700 2,223,700 2,223,700
Reference price 2 12.90 10.17 10.89 11.02 13.52 13.68
Announcement Date 10/26/18 10/22/19 10/23/20 10/28/21 10/27/22 8/29/23
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 3,257 3,527 2,965 3,086 3,795 4,577
EBITDA - - - - - -
EBIT 1 2,663 2,895 2,467 2,559 3,149 3,822
Operating Margin 81.77% 82.07% 83.2% 82.92% 82.98% 83.5%
Earnings before Tax (EBT) 1 5,055 6,870 8,118 8,610 9,763 9,292
Net income 1 5,055 6,870 8,118 8,610 9,763 9,292
Net margin 155.21% 194.77% 273.79% 279% 257.24% 203%
EPS 2 2.273 3.089 3.651 3.872 4.390 4.179
Free Cash Flow 1 1,720 1,797 1,442 1,599 2,087 2,418
FCF margin 52.82% 50.94% 48.63% 51.81% 54.98% 52.82%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) 34.03% 26.16% 17.76% 18.57% 21.37% 26.02%
Dividend per Share 2 1.200 1.320 1.250 1.240 1.500 1.810
Announcement Date 10/26/18 10/22/19 10/23/20 10/28/21 10/27/22 8/29/23
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,480 1,619 347 734 950 1,131
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,720 1,797 1,442 1,599 2,087 2,418
ROE (net income / shareholders' equity) 12% 15.5% 16.6% 15.8% 16.1% 13.9%
ROA (Net income/ Total Assets) 3.9% 4.02% 3.11% 2.9% 3.2% 3.54%
Assets 1 129,679 170,911 260,782 296,406 304,824 262,800
Book Value Per Share 2 19.00 20.80 23.10 25.80 28.80 31.30
Cash Flow per Share 2 0.6700 0.7300 0.1600 0.3300 0.4300 0.5100
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 10/26/18 10/22/19 10/23/20 10/28/21 10/27/22 8/29/23
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Commercial REITs

1st Jan change Capi.
DOLMEN CITY REIT Stock Dolmen City REIT
+4.95% 115M
REALTY INCOME CORPORATION Stock Realty Income Corporation
-6.46% 46.25B
ALEXANDRIA REAL ESTATE EQUITIES, INC. Stock Alexandria Real Estate Equities, Inc.
-8.31% 20.33B
SEGRO PLC Stock SEGRO plc
-3.56% 13.07B
UNIBAIL-RODAMCO-WESTFIELD SE Stock Unibail-Rodamco-Westfield SE
+16.05% 11.53B
CAPITALAND INTEGRATED COMMERCIAL TRUST Stock CapitaLand Integrated Commercial Trust
-4.85% 9.68B
FEDERAL REALTY INVESTMENT TRUST Stock Federal Realty Investment Trust
-0.83% 8.48B
CAPITALAND ASCENDAS REIT Stock CapitaLand Ascendas REIT
-14.19% 8.38B
KLÉPIERRE Stock Klépierre
+1.38% 7.63B
FIBRA UNO Stock Fibra UNO
-18.42% 5.53B
Other Commercial REITs
  1. Stock Market
  2. Equities
  3. DCR Stock
  4. Financials Dolmen City REIT