| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| EGPEastGroup Properties, Inc. | 10.47B | 196.31 | 42.13 | 12.73% | 35.67% | 7.08% | 3.41% | 0.47 |
| PLDPrologis, Inc. | 132.4B | 142.57 | 35.55 | 2.22% | 36.7% | 5.61% | 3.71% | 0.54 |
| REXRRexford Industrial Realty, Inc. | 8.72B | 37.47 | 31.23 | 17.37% | 33.44% | 3.69% | 1.21% | 0.38 |
| FRFirst Industrial Realty Trust, Inc. | 8.36B | 63.14 | 29.10 | 8.73% | 33.19% | 8.64% | 1.61% | 0.81 |
| LXPLXP Industrial Trust | 2.93B | 49.56 | 27.23 | -2.3% | 30.4% | 5.2% | 5.59% | |
| STAGSTAG Industrial, Inc. | 7.32B | 39.22 | 26.86 | 10.14% | 29.26% | 6.88% | 6.33% | |
| TRNOTerreno Realty Corporation | 6.85B | 66.06 | 16.85 | 24.51% | 84.44% | 9.7% | 3.04% | 0.29 |
| GRP-UNGranite Real Estate Investment Trust | 3.94B | 65.09 | 15.60 | 9.19% | 48.04% | 5.27% | 6.27% | 0.54 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 216.3M | 223.4M | 222.64M | 247.48M | 272.82M | 340.2M | 393.49M | 455.58M | 521.25M | 569.14M |
| Revenue Growth % | 4.29% | 3.28% | -0.34% | 11.16% | 10.24% | 24.7% | 15.66% | 15.78% | 14.41% | 9.19% |
| Property Operating Expenses | 7.06M | 7.64M | 9.3M | 30.94M | 35.36M | 47.16M | 60.81M | 75.22M | 86.01M | 97.15M |
| Net Operating Income (NOI) | - | - | - | - | - | - | - | - | - | - |
| NOI Margin % | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | 29.04M | 28.67M | 32.27M | 29.7M | 30.96M | 293.04M | 39.72M | 31.06M | 42.56M | 36.73M |
| G&A Expenses | 28.32M | 27.96M | 26.07M | 29.4M | 30.96M | 31.64M | 37.77M | 28.6M | 40.3M | 36.34M |
| EBITDA | 162.17M | 240.99M | 259.43M | 300.16M | 207.4M | 533.78M | 294.28M | 350.89M | 393.94M | 436.55M |
| EBITDA Margin % | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 720K | 53.9M | 78.58M | 83.62M | 906K | 1.15M | 1.32M | 1.6M | 1.27M | 1.29M |
| D&A / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Operating Income | 161.45M | 187.1M | 180.85M | 216.54M | 206.49M | 0 | 292.96M | 349.3M | 392.67M | 435.26M |
| Operating Margin % | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 18.84M | 19.71M | 19.79M | 18.54M | 0 | 0 | 39.39M | 45.18M | 72.86M | 86.44M |
| Interest Coverage | 8.57x | 9.49x | 9.14x | 11.68x | - | - | 7.44x | 7.73x | 5.39x | 5.04x |
| Non-Operating Income | -66.11M | -160.23M | -203.63M | -358.38M | 1.36M | -532.63M | -1.3B | 211.96M | 190.8M | -43.93M |
| Pretax Income | 231.7M | 328.32M | 371.17M | 518.01M | 424.94M | 499.02M | 1.55B | 92.16M | 129.01M | 392.76M |
| Pretax Margin % | - | - | - | - | - | - | - | - | - | - |
| Income Tax | 36.16M | 47.63M | 13.42M | 52.65M | 42.67M | 69.09M | 240.57M | -63.66M | -9.49M | 30.87M |
| Effective Tax Rate % | - | - | - | - | - | - | - | - | - | - |
| Net Income | 193.33M | 279.32M | 357.7M | 465.16M | 382.08M | 429.8M | 1.31B | 155.77M | 136.66M | 360.61M |
| Net Margin % | - | - | - | - | - | - | - | - | - | - |
| Net Income Growth % | 175.35% | 44.48% | 28.06% | 30.04% | -17.86% | 12.49% | 204.78% | -88.11% | -12.27% | 163.87% |
| Funds From Operations (FFO) | - | - | - | - | - | - | - | - | - | - |
| FFO Margin % | - | - | - | - | - | - | - | - | - | - |
| FFO Growth % | 173.96% | 71.72% | 30.93% | 25.78% | -30.21% | 12.53% | 204.27% | -88% | -12.35% | 162.37% |
| FFO per Share | - | - | - | - | - | - | - | - | - | - |
| FFO Payout Ratio % | - | - | - | - | - | - | - | - | - | - |
| EPS (Diluted) | 4.11 | 5.93 | 7.63 | 10.18 | 7.80 | 7.58 | 20.47 | 2.39 | 2.14 | 5.71 |
| EPS Growth % | 175.84% | 44.28% | 28.67% | 33.42% | -23.38% | -2.82% | 170.05% | -88.32% | -10.46% | 166.82% |
| EPS (Basic) | 4.11 | 5.93 | 7.63 | 10.18 | 7.80 | 7.59 | 20.47 | 2.39 | 2.15 | 5.72 |
| Diluted Shares Outstanding | 47.1M | 47.12M | 46.9M | 45.69M | 49M | 56.7M | 64M | 65.3M | 63.36M | 63.2M |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 2.73B | 2.91B | 3.21B | 4.19B | 4.8B | 6.75B | 8.57B | 9.28B | 9.07B | 9.62B |
| Asset Growth % | 11.61% | 6.58% | 10.12% | 30.64% | 14.69% | 40.46% | 26.96% | 8.33% | -2.31% | 6.1% |
| Real Estate & Other Assets | 2.59B | 2.65B | -5.08M | 3.47B | 51.06M | 51.84M | 8.07B | 9B | 8.91B | 9.46B |
| PP&E (Net) | 1.2M | 775K | 951K | 771K | 4.43B | 5.82B | 2.49M | 4.04M | 3.15M | 3.91M |
| Investment Securities | 90K | -1000K | 1000K | 1000K | 0 | 1000K | 0 | 0 | 0 | 0 |
| Total Current Assets | 128.85M | 250.66M | 465.51M | 709.99M | 321.84M | 845.84M | 486.53M | 273.59M | 151.7M | 158M |
| Cash & Equivalents | 119.16M | 246.22M | 69.02M | 658.25M | 298.68M | 831.28M | 402.51M | 135.08M | 116.13M | 126.17M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Assets | 2.67M | 3.38M | 394.18M | 47.43M | 15.35M | 7.82M | 64.61M | 55.86M | 22.81M | 12.95M |
| Intangible Assets | 0 | 1.07M | 2.31M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 873.05M | 961.91M | 1.07B | 1.69B | 1.66B | 2.83B | 3.25B | 3.8B | 3.78B | 3.88B |
| Total Debt | 564.02M | 646.77M | 679.86M | 1.2B | 1.25B | 2.33B | 2.46B | 3.07B | 3.1B | 3.11B |
| Net Debt | 444.87M | 400.55M | 610.84M | 540.17M | 951.73M | 1.49B | 2.06B | 2.93B | 2.98B | 2.99B |
| Long-Term Debt | 523.77M | 646.77M | 647.31M | 1.2B | 1.22B | 2.03B | 2.43B | 2.58B | 2.82B | 3.08B |
| Short-Term Borrowings | 40.25M | 0 | 32.55M | 0 | 0 | 266.82M | 0 | 451.08M | 244.13M | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 33.05M | 33.77M | 32.15M | 33.72M | 33.18M | 34.39M |
| Total Current Liabilities | 103.17M | 58.47M | 115.75M | 84.63M | 85.09M | 373.92M | 164.38M | 619.32M | 384.49M | 147.03M |
| Accounts Payable | 4.6M | 5.66M | 5.68M | 5.35M | 6.84M | 3.85M | 7.98M | 11.2M | 11.4M | 13.54M |
| Deferred Revenue | 7.06M | 5.49M | 3.96M | 4.29M | 0 | 0 | 12.1M | 17.36M | 17.81M | 18.68M |
| Other Liabilities | 5.29M | 7.78M | 57.5M | 100.47M | 320.97M | 392.84M | 18.62M | 6.39M | 8.43M | 32.3M |
| Total Equity | 1.86B | 1.95B | 2.14B | 2.5B | 3.15B | 3.92B | 5.32B | 5.48B | 5.28B | 5.74B |
| Equity Growth % | 13.6% | 4.89% | 9.65% | 16.8% | 26.08% | 24.59% | 35.68% | 2.98% | -3.59% | 8.57% |
| Shareholders Equity | 1.85B | 1.95B | 2.14B | 2.5B | 3.15B | 3.92B | 5.32B | 5.48B | 5.28B | 5.73B |
| Minority Interest | 9.76M | 1.53M | 1.25M | 1.47M | 1.97M | 2.13M | 2.88M | 4.97M | 6.69M | 8.39M |
| Common Stock | 2.12B | 2.13B | 2.12B | 2.06B | 2.61B | 3.14B | 3.44B | 3.35B | 3.33B | 3.29B |
| Additional Paid-in Capital | 61.42M | 61.42M | 60.27M | 95.79M | 54.65M | 53.33M | 53.33M | 11.6M | 5.25M | 0 |
| Retained Earnings | -557.09M | -395.33M | -160.69M | 124.5M | 367.25M | 631.65M | 1.75B | 1.7B | 1.63B | 1.79B |
| Preferred Stock | 0 | 0 | 0 | 124.5M | 0 | 0 | 0 | 0 | 0 | 0 |
| Return on Assets (ROA) | 7.47% | 9.9% | 11.69% | 12.58% | 8.5% | 7.44% | 17.11% | 1.75% | 1.49% | 3.86% |
| Return on Equity (ROE) | 11.06% | 14.67% | 17.5% | 20.07% | 13.54% | 12.16% | 28.34% | 2.88% | 2.54% | 6.54% |
| Debt / Assets | 20.65% | 22.21% | 21.2% | 28.61% | 26.03% | 34.47% | 28.69% | 33.07% | 34.18% | 32.36% |
| Debt / Equity | 0.30x | 0.33x | 0.32x | 0.48x | 0.40x | 0.59x | 0.46x | 0.56x | 0.59x | 0.54x |
| Net Debt / EBITDA | 2.74x | 1.66x | 2.35x | 1.80x | 4.59x | 2.80x | 6.98x | 8.36x | 7.57x | 6.84x |
| Book Value per Share | 39.47 | 41.38 | 45.58 | 54.66 | 64.25 | 69.17 | 83.15 | 83.93 | 83.40 | 90.77 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 159.84M | 159.99M | 158.68M | 157.89M | 183.43M | 244.32M | 262.26M | 277.5M | 313.18M | 338.61M |
| Operating CF Growth % | 72.13% | 0.09% | -0.82% | -0.5% | 16.18% | 33.2% | 7.34% | 5.81% | 12.86% | 8.12% |
| Operating CF / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Net Income | 195.54M | 280.69M | 357.75M | 465.36M | 382.27M | 429.93M | 1.31B | 155.82M | 138.5M | 361.88M |
| Depreciation & Amortization | 720K | 707K | 335K | 300K | 906K | 1.15M | 1.32M | 1.6M | 1.27M | 1.29M |
| Stock-Based Compensation | -89K | 3.68M | 4.91M | 3.94M | 7.48M | 8.12M | 12.44M | -167K | 10.21M | 5.36M |
| Other Non-Cash Items | -73.15M | -172.67M | -210.14M | -368.14M | -246.96M | -280.61M | -1.3B | 184.01M | 177.35M | -53.06M |
| Working Capital Changes | 665K | -41K | -7.6M | 3.78M | -2.94M | 16.64M | -1.42M | -102K | -4.66M | -7.74M |
| Cash from Investing | -20.79M | 11.78M | -237.85M | 95.86M | -876.09M | -1.07B | -1.03B | -766.56M | -128.13M | -65.46M |
| Acquisitions (Net) | 0 | -8.8M | -153.98M | -33.09M | 892.76M | -7.01M | 454K | 0 | 0 | 0 |
| Purchase of Investments | -5.99M | -19.28M | -237.12M | -615.38M | -978.3M | -1.12B | -1.03B | 0 | 0 | 0 |
| Sale of Investments | 0 | 1000K | 0 | 1000K | 1000K | 1000K | 1000K | 0 | 0 | 0 |
| Other Investing | 11.94M | 31.29M | -175K | 162.24M | -845.62M | 70.6M | -44.44M | -765.75M | -127.84M | -65.33M |
| Cash from Financing | -143.96M | -39.96M | -105.24M | 324.18M | 343.52M | 1.36B | 333.48M | 214.56M | -203.11M | -267.5M |
| Dividends Paid | -108.33M | -113.09M | -122.64M | -125.13M | -150.61M | -163.06M | -191.08M | -202.28M | -203.91M | -207.85M |
| Common Dividends | -108.33M | -113.09M | -122.64M | -125.13M | -150.61M | -163.06M | -191.08M | -202.28M | -203.91M | -207.85M |
| Debt Issuance (Net) | -1000K | 1000K | 1000K | 1000K | -598K | 1000K | 1000K | 1000K | 1000K | -1000K |
| Share Repurchases | -3K | -1K | -12.05M | -63.53M | -71K | -25.02M | 0 | -155.53M | -26.99M | -45.81M |
| Other Financing | -122K | -15.72M | -1.51M | -3.34M | -7.2M | -200K | -21.86M | -6.6M | -19.45M | 15.14M |
| Net Change in Cash | 2.92M | 127.06M | -177.2M | 589.23M | -359.57M | 532.6M | -428.77M | -267.43M | -18.95M | 10.04M |
| Exchange Rate Effect | 1000K | -1000K | 1000K | 1000K | -1000K | -1000K | 918K | 1000K | -891K | 1000K |
| Cash at Beginning | 116.23M | 119.16M | 246.22M | 69.02M | 658.25M | 298.68M | 831.28M | 402.51M | 135.08M | 116.13M |
| Cash at End | 119.16M | 246.22M | 69.02M | 658.25M | 298.68M | 831.28M | 402.51M | 135.08M | 116.13M | 126.17M |
| Free Cash Flow | 133.11M | 140.48M | 74.98M | 124.6M | 152.96M | 179.03M | 261.68M | 276.69M | 312.9M | 338.48M |
| FCF Growth % | 173.3% | 5.54% | -46.62% | 66.17% | 22.76% | 17.05% | 46.16% | 5.74% | 13.09% | 8.18% |
| FCF / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| FFO per Share | 4.12 | 7.07 | 9.3 | 12.01 | 7.82 | 7.6 | 20.49 | 2.41 | 2.18 | 5.73 |
| FFO Payout Ratio | 55.82% | 33.94% | 28.11% | 22.8% | 39.32% | 37.84% | 14.57% | 128.54% | 147.83% | 57.43% |
| NOI Margin | 96.74% | 96.58% | 95.82% | 87.5% | 87.04% | 86.14% | 84.55% | 83.49% | 83.5% | 82.93% |
| Net Debt / EBITDA | 2.74x | 1.66x | 2.35x | 1.80x | 4.59x | 2.80x | 6.98x | 8.36x | 7.57x | 6.84x |
| Debt / Assets | 20.65% | 22.21% | 21.2% | 28.61% | 26.03% | 34.47% | 28.69% | 33.07% | 34.18% | 32.36% |
| Interest Coverage | 8.57x | 9.49x | 9.14x | 11.68x | - | - | 7.44x | 7.73x | 5.39x | 5.04x |
| Book Value / Share | 39.47 | 41.38 | 45.58 | 54.66 | 64.25 | 69.17 | 83.15 | 83.93 | 83.4 | 90.77 |
| Revenue Growth | 4.29% | 3.28% | -0.34% | 11.16% | 10.24% | 24.7% | 15.66% | 15.78% | 14.41% | 9.19% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics