NYSE: BXP - Boston Properties

Yield per half year: -17.45%
Dividend yield: +5.63%
Sector: Real Estate

Reporting Boston Properties

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
19.82 19.64 19.37 20.02 17.33 14.69 17.98 10.55 9.45 9.93
Выручка, млрд $
2.49 2.55 2.6 2.72 2.96 2.77 2.89 3.11 3.27 3.27
Чистая прибыль, млрд $
0.583 0.513 0.462 0.5828 0.5215 1.5 0.2086 0.5834 0.1902 0.1902
EV, млрд $
37.51 29.39 18.98 27.78 32.75 26.33 30.92 24.75 26.23 26.15
EBIT, млрд $
0.8802 1.54 1.54 0.961 1.11 0.8277 0.9762 -0.2818 1.03 -0.3738
EBITDA, млрд $
1.49 1.6 1.55 1.61 1.79 1.51 1.69 1.77 1.87 1.87
Баланс стоимость, млрд $
-0.781 -0.6937 -0.7123 5.88 5.68 6 5.83 6.13 5.88 5.89
FCF, млрд $
0.799 1.04 0.907 1.15 1.18 1.16 1.13 0.8843 1.3 0.817
Операционный денежный поток, млрд $
0.7994 1.04 0.9074 1.15 1.18 1.16 1.13 1.28 1.3 1.3
Операционная прибыль, млрд $
0.851 0.83 0.909 0.9137 1.11 0.8277 0.9762 1.02 1.85 1.03
Операционные расходы, млрд $
0.7359 0.7996 0.7313 0.7674 0.8185 0.8169 0.8692 0.898 0.1702 0.1743
CAPEX, млрд $
0.4042 0.8365 1.02 0.6528 1.04 0.2981 0.3733 0.3981 0.4845 0.4845


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.7237 0.3569 0.4348 0.5434 0.645 1.67 0.4527 0.6903 1.53 1.61
Short Term Investments $
0.0204 0.0238 0.0292 0.0282 0.0367 0.0395 0.0436 0.0323 0.0321 0.0323
Long term investments $
0.1934 0.2352 0.7752 0.6199 0.9563 0.9556 1.31 1.53 1.75 1.41
Total Receivables $
0.8527 0.8917 0.9538 1.12 1.25 1.3 1.38 1.45 1.49 0.2266
Total Current Assets $
1.65 1.31 1.46 1.84 1.94 3.02 1.88 2.19 3.19 3.19
Чистые активы, млрд $
5.71 5.79 8.1 1.84 1.94 3.02 1.88 19.5 2.44 19.5
Активы, млрд $
18.38 18.85 19.37 20.26 21.28 22.86 22.36 24.21 26.03 26.03
Short Term Debt $
10.09 9.2 0.3071 0.045 0.3325 0.045 0.145 13.96 2 1.96
Long Term Debt $
9.22 9.8 10.23 11.01 11.81 13.05 13.14 14.49 15.86 15.86
Задолженность, млрд $
10.49 10.92 11.27 12.04 13.26 14.51 14.31 15.84 17.83 17.83
Чистый долг, млрд $
17.69 9.75 9.84 10.46 11.59 11.82 12.89 14 15.09 15.01
Долг, млрд $
18.42 10.1 0.045 11.01 12.24 13.49 13.35 28.45 16.62 17.82
Interest income $
0.4033 0.0072 0.0058 0.0108 0.0189 0.006 0.0057 0.0119 0.0548
Расходы на обслуживание долга $
0.4322 0.4128 0.3745 0.3782 0.4127 0.4317 0.4233 0.4371 0.5729 0.5729
Чист. проц. доходы, млрд $
-0.4056 0.0058 0.0108 0.0189 0.006 0.0057 0.0119 0.0548 0.0548
Амортизация, млрд $
0.6395 0.0000 0.0001 0.6456 0.6778 0.6838 0.7173 2.05 0.8328 2.24
Себестоимость, млрд $
0.9043 0.9212 0.962 1.02 1.09 1.04 1.05 1.15 1.22 2.06
Товарно материальные запасы $
-0.1644 -0.1851 -0.1297 -0.078 0.0809 0 0 0 0 0


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 3.72 3.26 2.93 3.77 3.37 9.61 1.33 3.71 1.21 1.21
Цена акции ао 125.78 130.03 112.55 137.86 94.53 68.57 70.17 74.36 66.09 66.09
Число акций ао, млн 154 154 154 154 154 155 156 157.14 157.2 157.2
FCF/акцию 2.57 1.3 -0.7462 7.44 7.63 7.44 7.25 5.63 8.28 5.2


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 10.4 9.05 8.07 9.97 9.02 25.6 3.53 9.75 3.17 3.23 20.54
ROA, % 2.99 2.7 2.36 2.94 2.51 6.77 0.9227 2.51 0.7573 0.7309 2.77
ROIC, % 5.46 4.95 4.3 5.17 4.64 6.34 4.15 3.68 3.7 4.15 7.44
ROS, % 34.93 34.12 35.39 32.79 32.14 18.77 5.81 5.81 5.81 5.81 25.72
ROCE, % 19.42 19.05 4.87 5.39 3.72 4.51 -1.2 4.09 -4.56 -4.56 -3.33
Ebit margin, % 60.49 -12.62 -7.81 -9.06 31.54 -11.42 -11.42
Рентаб EBITDA, % 59.76 59.45 59.13 60.49 54.65 58.63 56.94 56.98 56.98 56.98 64.03
Чистая рентаб, % 34.2 32.5 34.9 21.45 17.62 54.06 7.22 18.77 5.81 5.81 25.72
Operation Margin, % 34.93 34.12 35.39 32.79 33.69 32.82 56.38 31.6 31.6 31.6 34.70
Чистая процентная маржа, % 34.73 18.07 22.99 19.68 17.37 21.06 17.26 31.15 17.18 18.7 51.84
Доходность FCF, % 0.539 1.99 1.02 -0.5933 3.95 3.66 7.5 6.5 5.82 8.65


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
54.9 27.4 41 29.71 40.58 9.7 86.45 18.42 58.57 58.57 54.99
P/BV
3.5 3.5 3.6 2.11 2.64 1.74 2.24 1.28 1.36 1.36 5.74
P/S
7.9 7.6 7.8 6.37 7.15 5.25 6.24 3.46 3.4 3.4 12.56
P/FCF
-155.69 32.06 144.3 16.78 -51.42 17.19 7.74 12.15 12.15 12.15 26.05
E/P
0.0237 0.0307 0.003 0.0342 0.0049 0.0384 0.0201 0.0192 0.0192 0.0192 0.02
EV/EBITDA
25.17 19.28 12.27 17.29 18.29 17.42 18.26 13.98 14.06 14.02 25.53
EV/EBIT
18.29 -76 -136.91 -87.84 25.41 -69.97 -69.97 -69.97
EV/S
11.53 11.28 10.79 9.99 10.27 7.96 8.01 7.99 7.99 7.99 16.53
EV/FCF
131.01 61.22 42.65 23.94 26.5 27.99 20.16 32.01 32.01 32.01 42.02
Debt/EBITDA
0.03 6.85 6.83 8.92 7.88 16.08 8.91 9.55 9.55 9.55 5.60
Netdebt/Ebitda
8.39 7.7 8.38 6.7 9.2 7.91 8.09 8.05 8.05 8.05 6.26
Debt/Ratio
0.58 0.59 0.62 0.64 0.64 1.18 0.6388 0.6845 0.6845 0.6845 0.45
Debt/Equity
1.39 1.47 1.66 2.42 2.45 4.64 2.83 0.9136 0.9136 0.9136 0.88
Debt/Net Income
19.77 22.21 195.17 26.46 152.78 48.77 87.4 93.66 93.66 93.66 18.05
Бета
1.26 1.16 1.09 1.42 0.5586 2.78 2.78 0.27
Индекс Альтмана
1.25 1.11 1.24 0.94 1.59 1.23 1.71 1.6 1.6 1.6 2.68


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
1.23 0.5266 0.5876 0.6663 0.6889 0.6838 0.685 0.6878 0.6878 0.6858
Дивиденд
2.7 3.05 3.5 3.83 3.92 3.92 3.92 3.92 3.92 3.92
Див доход, ао, %
1.58 2.36 2.55 2.74 3.93 3.72 5.27 6 5.36 5.63 3.31
Дивиденды / прибыль, %
111.8 56.6 94.8 100.82 127.76 46.08 327.8 117.41 361.6 361.6 152.19


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0 0 0 0 0 0 0 0 0
Всего задолженность
0.531 0.6383 0.6136
Персонал, чел
750 743 780 836