Financials Ellington Residential Mortgage REIT

Equities

EARN

US2885781078

Closed End Funds

Market Closed - Nyse 04:00:02 2024-04-26 pm EDT 5-day change 1st Jan Change
6.76 USD +0.60% Intraday chart for Ellington Residential Mortgage REIT +0.60% +10.28%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 135.1 160.8 134.4 90.86 100.1 134 - -
Enterprise Value (EV) 1 135.1 160.8 134.4 90.86 100.1 134 134 134
P/E ratio 6.06 x 8 x -20.8 x -3 x 19.8 x 6.52 x 5.6 x 4.62 x
Yield 10.9% 8.59% 11.4% 15.2% 15.7% 14% 14.2% 14.2%
Capitalization / Revenue 15.8 x 9.27 x 5.24 x 4.5 x -37 x 14.5 x 10.7 x -
EV / Revenue 15.8 x 9.27 x 5.24 x 4.5 x -37 x 14.5 x 10.7 x -
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.84 x 0.97 x 0.88 x 0.82 x 0.84 x 0.9 x 0.83 x 0.81 x
Nbr of stocks (in thousands) 12,448 12,335 12,935 13,245 16,329 19,820 - -
Reference price 2 10.85 13.04 10.39 6.860 6.130 6.760 6.760 6.760
Announcement Date 2/10/20 2/16/21 3/7/22 3/6/23 3/6/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8.57 17.36 25.64 20.19 -2.707 9.233 12.52 -
EBITDA - - - - - - - -
EBIT - 20.11 - 15.06 - - - -
Operating Margin - 115.89% - 74.6% - - - -
Earnings before Tax (EBT) 22.26 20.11 - -30.2 - - - -
Net income 1 22.26 20.11 -6.309 -30.2 4.559 22.43 21.81 27.19
Net margin 259.7% 115.89% -24.61% -149.6% -168.42% 242.9% 174.19% -
EPS 2 1.790 1.630 -0.5000 -2.290 0.3100 1.036 1.206 1.462
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.180 1.120 1.180 1.040 0.9600 0.9440 0.9600 0.9600
Announcement Date 2/10/20 2/16/21 3/7/22 3/6/23 3/6/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 4.911 5.762 5.432 7.115 5.189 2.45 -0.372 -1.616 -1.096 0.377 1.837 2.343 2.534 2.519 2.778
EBITDA - - - - - - - - - - - - - - -
EBIT - - - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - - - -
Net income 1 0.86 -2.759 -17.47 -10.74 -13.67 11.68 2.337 1.203 -11.42 12.44 6.635 5.244 5.225 5.323 5.225
Net margin 17.51% -47.88% -321.56% -150.95% -263.46% 476.73% -628.23% -74.44% 1,041.97% 3,299.47% 361.11% 223.85% 206.21% 211.33% 188.05%
EPS 2 0.0700 -0.2100 -1.330 -0.8200 -1.040 0.8800 0.1700 0.0900 -0.7500 0.7500 0.1590 0.2740 0.2829 0.2838 0.2898
Dividend per Share 2 0.3000 0.3000 0.3000 0.2600 0.2400 0.2400 0.2400 0.2400 0.2400 0.2400 0.2240 0.2400 0.2400 0.2400 0.2400
Announcement Date 11/2/21 3/7/22 5/2/22 8/10/22 11/9/22 3/6/23 5/11/23 8/10/23 11/13/23 3/6/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 7.18% 9.51% 7.73% 10.4% 10.5% 14.1% 14.7% 15.5%
ROA (Net income/ Total Assets) - 1.16% 0.89% 1.04% 1.3% 1.7% 1.7% -
Assets 1 - 1,735 -710.7 -2,897 350.6 1,319 1,283 -
Book Value Per Share 2 12.90 13.50 11.80 8.400 7.320 7.490 8.120 8.360
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 2/10/20 2/16/21 3/7/22 3/6/23 3/6/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
5
Last Close Price
6.76 USD
Average target price
6.75 USD
Spread / Average Target
-0.15%
Consensus
  1. Stock Market
  2. Equities
  3. EARN Stock
  4. Financials Ellington Residential Mortgage REIT