Projected Income Statement: Irish Residential Properties REIT plc

Forecast Balance Sheet: Irish Residential Properties REIT plc

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 613 645 560 549 532 525 553 571
Change - 5.22% -13.18% -1.96% -3.1% -1.36% 5.33% 3.25%
Announcement Date 2/23/22 2/24/23 2/23/24 2/20/25 2/19/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Irish Residential Properties REIT plc

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 20.36 13.4 - - 11.34 10 12.2 12.7
Change - -34.19% - - - -11.82% 22% 4.1%
Free Cash Flow (FCF) 1 32.72 33.18 49.41 41.56 45.74 34.2 44.35 46.1
Change - 1.41% 48.9% -15.89% 10.07% -25.23% 29.68% 3.95%
Announcement Date 2/23/22 2/24/23 2/23/24 2/20/25 2/19/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Irish Residential Properties REIT plc

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 64.85% 63.89% 63.76% 62.41% 63.83% 100.84% 85.29% 83.24%
EBIT Margin (%) 102.12% 5.82% -99.93% 19.57% 86.62% 133.66% 138.89% 129%
EBT Margin (%) 84.7% -13.98% -130.32% -7.86% 58.15% 105.94% 92.6% 84.79%
Net margin (%) 84.7% -13.93% -132.05% -7.83% 58.21% 72.42% 94.08% 105.66%
FCF margin (%) 41.03% 39.1% 56.24% 48.73% 53.52% 44.19% 51.79% 51.17%
FCF / Net Income (%) 48.44% -280.74% -42.59% -622.48% 91.94% 61.02% 55.05% 48.42%

Profitability

        
ROA - - - - 2.32% 7.8% 9.3% 7.8%
ROE 4.3% 4.25% 3.69% 4.24% 4.32% 7.6% 10.37% 9.03%

Financial Health

        
Leverage (Debt/EBITDA) 11.85x 11.9x 9.99x 10.31x 9.76x 6.72x 7.57x 7.61x
Debt / Free cash flow 18.74x 19.44x 11.33x 13.21x 11.64x 15.35x 12.47x 12.38x

Capital Intensity

        
CAPEX / Current Assets (%) 25.54% 15.79% - - 13.27% 12.92% 14.25% 14.1%
CAPEX / EBITDA (%) 39.38% 24.72% - - 20.79% 12.81% 16.7% 16.93%
CAPEX / FCF (%) 62.23% 40.39% - - 24.79% 29.24% 27.51% 27.55%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 0.0599 0.0511 0.0445 0.0408 0.0489 0.0515 0.0573 0.0592
Change - -14.69% -12.92% -8.31% 19.85% 5.32% 11.32% 3.21%
Book Value Per Share 1 1.665 1.6 1.317 1.262 1.317 1.421 1.528 1.636
Change - -3.9% -17.69% -4.18% 4.36% 7.9% 7.49% 7.1%
EPS 1 0.128 -0.022 -0.219 -0.013 0.095 0.057 0.156 0.1435
Change - -117.19% -895.45% 94.06% 830.77% -40% 173.68% -8.01%
Nbr of stocks (in thousands) 529,454 529,579 529,579 529,579 524,442 524,442 524,442 524,442
Announcement Date 2/23/22 2/24/23 2/23/24 2/20/25 2/19/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 19x 6.95x
PBR 0.76x 0.71x
EV / Sales 14.1x 13.1x
Yield 4.75% 5.29%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
1.084EUR
Average target price
1.450EUR
Spread / Average Target
+33.76%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. IRES Stock
  4. Financials Irish Residential Properties REIT plc