DUKE REALTY CORPORATION

(DRE)
  Report
Delayed Nyse  -  05/27 04:00:02 pm EDT
53.42 USD   +3.55%
05/24DUKE REALTY : Secures Lease for ~230K SF at CenterPoint Business Park in Raleigh
PU
05/18Duke Realty Corporation - GLOBAL E-COMMERCE GIANT PRELEASES DUKE REALTY SPECULATIVE DEVELOPMENT IN NEW JERSEY
AQ
05/17Mizuho Securities Adjusts Duke Realty's Price Target to $58 From $65, Reiterates Buy Rating
MT
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 12 74414 86724 99920 538--
Enterprise Value (EV)1 15 54818 19828 61924 87025 51626 953
P/E ratio 29,4x50,0x29,2x39,0x50,1x46,0x
Yield 2,60%2,45%1,71%2,12%2,29%2,40%
Capitalization / Revenue 14,9x16,0x24,4x18,1x16,1x14,1x
EV / Revenue 18,2x19,6x27,9x21,9x20,0x18,6x
EV / EBITDA 32,5x28,1x39,6x30,6x27,9x26,7x
Price to Book 2,54x2,90x4,16x3,20x3,08x3,17x
Nbr of stocks (in thousands) 367 571371 951380 850384 455--
Reference price (USD) 34,740,065,653,453,453,4
Announcement Date 01/29/202001/27/202101/26/2022---
1 USD in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 8569291 0261 1371 2781 452
EBITDA1 4786477238149141 010
Operating profit (EBIT)1 151294361413470576
Operating Margin 17,6%31,6%35,2%36,3%36,7%39,7%
Pre-Tax Profit (EBT)1 441298880617488-
Net income1 429298853582444480
Net margin 50,1%32,1%83,2%51,2%34,8%33,0%
EPS2 1,180,802,251,371,071,16
Dividend per Share2 0,900,981,121,131,221,28
Announcement Date 01/29/202001/27/202101/26/2022---
1 USD in Million
2 USD
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4
Net sales1 257257275279287298
EBITDA1 187187184198210219
Operating profit (EBIT)1 99,498,589,6105111117
Operating Margin 38,7%38,4%32,5%37,6%38,5%39,3%
Pre-Tax Profit (EBT)1 506107258160166171
Net income1 495103249130136138
Net margin 193%40,1%90,4%46,5%47,2%46,2%
EPS2 1,300,270,650,260,280,28
Dividend per Share ------
Announcement Date 10/27/202101/26/202204/27/2022---
1 USD in Million
2 USD
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 2 8043 3313 6204 3324 9796 415
Net Cash position1 ------
Leverage (Debt / EBITDA) 5,86x5,15x5,01x5,32x5,45x6,35x
Free Cash Flow 11,5--87,4---
ROE (Net Profit / Equities) 8,87%5,89%15,2%6,86%5,46%4,77%
Shareholders' equity1 4 8385 0675 6038 4778 13610 061
ROA (Net Profit / Asset) 5,29%3,42%8,72%3,95%3,43%-
Assets1 8 1128 7279 77914 72312 939-
Book Value Per Share2 13,713,815,816,717,416,8
Cash Flow per Share --1,68---
Capex1 4946151 8781 3001 000-
Capex / Sales 57,8%66,1%183%114%78,2%-
Announcement Date 01/29/202001/27/202101/26/2022---
1 USD in Million
2 USD
Previous periodNext period
Estimates
Key data
Capitalization (USD) 20 537 592 884
Net sales (USD) 1 025 663 000
Number of employees 340
Sales / Employee (USD) 3 016 656
Free-Float 99,8%
Free-Float capitalization (USD) 20 505 956 225
Avg. Exchange 20 sessions (USD) 244 436 928
Average Daily Capital Traded 1,19%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA