| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| JBGSJBG SMITH Properties | 1.02B | 17.28 | -10.47 | -9.42% | -30.57% | -8.73% | 1.17 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 470.61M | 478.52M | 543.01M | 644.18M | 646.38M | 602.72M | 634.36M | 605.82M | 604.2M | 547.31M |
| Revenue Growth % | -0% | 0.02% | 0.13% | 0.19% | 0% | -0.07% | 0.05% | -0.04% | -0% | -0.09% |
| Property Operating Expenses | 175.68M | 173.64M | 229.41M | 308.96M | 321.61M | 331.41M | 328.62M | 306.7M | 290.67M | 273.48M |
| Net Operating Income (NOI) | - | - | - | - | - | - | - | - | - | - |
| NOI Margin % | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | 192.33M | 185.61M | 238.04M | 281.19M | 88.98M | 271.31M | 306.45M | 277.44M | 265.58M | 266.97M |
| G&A Expenses | 47.35M | 52.27M | 76.38M | 69.76M | 88.98M | 78.31M | 70.14M | 63.67M | 55.39M | 58.79M |
| EBITDA | 249.58M | 479.11M | 545.3M | 671.78M | 426.57M | 213.52M | 239.75M | 239.52M | 263.58M | 214.44M |
| EBITDA Margin % | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 146.99M | 366.31M | 597.48M | 617.76M | 190.79M | 225.6M | 240.45M | 217.84M | 215.63M | 208.18M |
| D&A / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Operating Income | 102.6M | 112.79M | -52.17M | 54.03M | 235.78M | 0 | -705K | 21.68M | 47.95M | 6.26M |
| Operating Margin % | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 50.82M | 50.05M | 58.14M | 74.45M | 52.7M | 62.95M | 67.96M | 75.93M | 91.06M | 116.58M |
| Interest Coverage | 2.02x | 2.25x | -0.90x | 0.73x | 4.47x | - | -0.01x | 0.29x | 0.53x | 0.05x |
| Non-Operating Income | 1.73M | -1.4M | -19.63M | -62.7M | 191.58M | 12.08M | 21.47M | -157.02M | 48.9M | 0 |
| Pretax Income | 46.71M | 63.06M | -89M | 45.88M | 72.84M | -71.53M | -86.18M | 100.25M | -92M | -176.99M |
| Pretax Margin % | - | - | - | - | - | - | - | - | - | - |
| Income Tax | 420K | 1.08M | -9.91M | -738K | -1.3M | -4.26M | 3.54M | 1.26M | -296K | 762K |
| Effective Tax Rate % | - | - | - | - | - | - | - | - | - | - |
| Net Income | 46.29M | 61.97M | -71.75M | 39.92M | 65.57M | -62.3M | -79.26M | 85.37M | -79.98M | -143.53M |
| Net Margin % | - | - | - | - | - | - | - | - | - | - |
| Net Income Growth % | -0.43% | 0.34% | -2.16% | 1.56% | 0.64% | -1.95% | -0.27% | 2.08% | -1.94% | -0.79% |
| Funds From Operations (FFO) | - | - | - | - | - | - | - | - | - | - |
| FFO Margin % | - | - | - | - | - | - | - | - | - | - |
| FFO Growth % | -0.01% | 1.22% | 0.23% | 0.25% | -0.61% | -0.36% | -0.01% | 0.88% | -0.55% | -0.52% |
| FFO per Share | - | - | - | - | - | - | - | - | - | - |
| FFO Payout Ratio % | - | - | - | - | - | - | - | - | - | - |
| EPS (Diluted) | 0.42 | 0.52 | -0.68 | 0.34 | 0.48 | -0.49 | -0.63 | 0.70 | -0.78 | -1.65 |
| EPS Growth % | -0.39% | 0.24% | -2.31% | 1.5% | 0.41% | -2.02% | -0.29% | 2.11% | -2.11% | -1.12% |
| EPS (Basic) | 0.42 | 0.52 | -0.68 | 0.34 | 0.48 | -0.49 | -0.63 | 0.70 | -0.78 | -1.65 |
| Diluted Shares Outstanding | 118.5M | 118.5M | 105.36M | 119.18M | 130.69M | 133.45M | 130.84M | 119M | 105.09M | 88.33M |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 3.63B | 3.66B | 6.07B | 6B | 5.99B | 6.08B | 6.39B | 5.9B | 5.52B | 5.02B |
| Asset Growth % | 0.06% | 0.01% | 0.66% | -0.01% | -0% | 0.02% | 0.05% | -0.08% | -0.07% | -0.09% |
| Real Estate & Other Assets | 3.23B | -3.55B | -5.95B | -5.74B | 4.97B | 4.98B | 4.96B | 5B | 4.68B | 4.42B |
| PP&E (Net) | 3.13B | 3.22B | 5.01B | 4.74B | 19.86M | 45.54M | 182.62M | 1.38M | 60.33M | 44.03M |
| Investment Securities | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Total Current Assets | 311.15M | 277.29M | 555.25M | 589.57M | 380.94M | 532.35M | 557.9M | 518.12M | 429.49M | 387.66M |
| Cash & Equivalents | 74.97M | 29M | 316.68M | 260.55M | 126.41M | 225.6M | 264.36M | 241.1M | 164.77M | 145.8M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Assets | 5.48M | 3.26M | 30.17M | 138.98M | 16.1M | 37.74M | 37.74M | 32.98M | 35.67M | 37.39M |
| Intangible Assets | 3.8M | 3.06M | 126.47M | 89.86M | 72.26M | 58.58M | 201.96M | 68.18M | 56.62M | 47M |
| Total Liabilities | 1.52B | 1.54B | 2.49B | 2.45B | 1.99B | 2.34B | 2.93B | 2.71B | 2.83B | 2.79B |
| Total Debt | 1.3B | 1.17B | 2.2B | 2.14B | 1.7B | 2.08B | 2.68B | 2.46B | 2.64B | 2.62B |
| Net Debt | 1.23B | 1.14B | 1.89B | 1.87B | 1.58B | 1.85B | 2.42B | 2.22B | 2.47B | 2.47B |
| Long-Term Debt | 1.3B | 1.17B | 1.85B | 2.14B | 1.42B | 1.99B | 2.18B | 2.44B | 2.44B | 2.49B |
| Short-Term Borrowings | 0 | 0 | 1000K | 0 | 1000K | 0 | 1000K | 0 | 1000K | 1000K |
| Capital Lease Obligations | 13M | 0 | 15.82M | 15.7M | 79.24M | 85.31M | 204.25M | 26.77M | 75.57M | 48.3M |
| Total Current Liabilities | 137M | 324.15M | 138.61M | 134.68M | 357.7M | 137.18M | 438.74M | 167.68M | 186.87M | 204.61M |
| Accounts Payable | 54.09M | 40.92M | 138.61M | 130.96M | 157.7M | 103.1M | 106.14M | 138.06M | 124.87M | 101.1M |
| Deferred Revenue | -170.51M | -1.17B | 0 | -2.14B | 0 | 0 | 0 | 0 | -24.11M | 0 |
| Other Liabilities | 63.43M | -22.95M | 411.4M | 54.52M | 81.3M | 106.07M | 80.52M | 55.49M | 109.68M | 33.02M |
| Total Equity | 2.11B | 2.12B | 3.58B | 3.55B | 4B | 3.74B | 3.46B | 3.2B | 2.69B | 2.23B |
| Equity Growth % | 0.03% | 0.01% | 0.69% | -0.01% | 0.13% | -0.07% | -0.07% | -0.08% | -0.16% | -0.17% |
| Shareholders Equity | 2.11B | 2.12B | 2.97B | 2.99B | 3.39B | 3.21B | 2.92B | 2.68B | 2.22B | 1.81B |
| Minority Interest | 515K | 295K | 613.34M | 558.14M | 612.96M | 530.91M | 545.23M | 513.53M | 469.71M | 423.63M |
| Common Stock | 2.06B | 2.12B | 1.18M | 1.21M | 1.34M | 1.32M | 1.27M | 1.14M | 944K | 846K |
| Additional Paid-in Capital | 0 | 0 | 3.06B | 3.16B | 3.63B | 3.66B | 3.54B | 3.26B | 2.98B | 2.79B |
| Retained Earnings | 0 | 0 | -95.81M | -176.02M | -231.16M | -412.94M | -609.33M | -628.64M | -776.96M | -997.28M |
| Preferred Stock | 0 | 0 | 0 | 204K | 0 | 0 | 0 | 0 | 0 | 0 |
| Return on Assets (ROA) | 0.01% | 0.02% | -0.01% | 0.01% | 0.01% | -0.01% | -0.01% | 0.01% | -0.01% | -0.03% |
| Return on Equity (ROE) | 0.02% | 0.03% | -0.03% | 0.01% | 0.02% | -0.02% | -0.02% | 0.03% | -0.03% | -0.06% |
| Debt / Assets | 0.36% | 0.32% | 0.36% | 0.36% | 0.28% | 0.34% | 0.42% | 0.42% | 0.48% | 0.52% |
| Debt / Equity | 0.62x | 0.55x | 0.61x | 0.60x | 0.43x | 0.56x | 0.77x | 0.77x | 0.98x | 1.17x |
| Net Debt / EBITDA | 4.92x | 2.37x | 3.46x | 2.79x | 3.69x | 8.67x | 10.08x | 9.28x | 9.38x | 11.53x |
| Book Value per Share | 17.80 | 17.91 | 34.02 | 29.75 | 30.60 | 28.00 | 26.45 | 26.85 | 25.62 | 25.28 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 178.91M | 159.54M | 74.18M | 188.19M | 173.99M | 169.02M | 217.62M | 178.04M | 183.37M | 129.39M |
| Operating CF Growth % | -0.05% | -0.11% | -0.54% | 1.54% | -0.08% | -0.03% | 0.29% | -0.18% | 0.03% | -0.29% |
| Operating CF / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Net Income | 46.29M | 61.97M | -79.08M | 46.61M | 74.14M | -67.26M | -89.72M | 98.99M | -91.71M | -177.75M |
| Depreciation & Amortization | 146.99M | 135.07M | 164.58M | 215.66M | 195.79M | 225.6M | 240.45M | 217.84M | 215.63M | 214.99M |
| Stock-Based Compensation | 4.51M | 4.5M | 33.69M | 52.67M | 65.27M | 66.05M | 51.55M | 41.27M | 32.1M | 29.52M |
| Other Non-Cash Items | 5.03M | 644K | -17.78M | -78.73M | -115.1M | 16.21M | -13.51M | -164.82M | 49.86M | 53.27M |
| Working Capital Changes | -19.4M | -38.15M | -16.82M | -47.3M | -44.79M | -47.03M | 633K | -15.24M | -22.5M | 9.37M |
| Cash from Investing | -237.95M | -256.59M | -7.68M | 66.33M | -240.67M | -167.69M | -368.74M | 524.02M | -98.18M | 144.16M |
| Acquisitions (Net) | -9.33M | -24.99M | -25.16M | -31.58M | -18.67M | -14.64M | -41.78M | -91.59M | -647K | 0 |
| Purchase of Investments | -9.33M | -24.99M | -2.21M | -665K | 0 | -85.75M | -250.12M | 0 | -9.83M | -6.16M |
| Sale of Investments | 0 | 1000K | 1000K | 1000K | 0 | 1000K | 1000K | 1000K | 1000K | 0 |
| Other Investing | -228.62M | -231.6M | 223.35M | 94.69M | 219.01M | 85.7M | 81.97M | 923.32M | -89.62M | 150.32M |
| Cash from Financing | 121.99M | 51.08M | 239.79M | -193.54M | -190.33M | 119.49M | 189.88M | -730.08M | -158.82M | -290.8M |
| Dividends Paid | 0 | -3.76M | -26.54M | -107.37M | -129.83M | -120.01M | -118.11M | -107.69M | -94M | -62.01M |
| Common Dividends | 0 | -3.76M | -26.54M | -107.37M | -129.83M | -120.01M | -118.11M | -107.69M | -94M | -62.01M |
| Debt Issuance (Net) | 1000K | 1000K | 1000K | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 1000K |
| Share Repurchases | 0 | 0 | 0 | 597K | 0 | -104.77M | -157.69M | -361.04M | -335.31M | -170.77M |
| Other Financing | 15.8M | -290K | 136.7M | -26.15M | -16.34M | -28.22M | 1.26M | -20.42M | -24.8M | -70.96M |
| Net Change in Cash | 62.95M | -45.97M | 306.29M | 60.98M | -257.02M | 120.82M | 38.76M | -28.02M | -73.63M | -17.25M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 12.02M | 74.97M | 32.26M | 338.56M | 399.53M | 142.52M | 263.34M | 302.1M | 274.07M | 200.44M |
| Cash at End | 74.97M | 29M | 338.56M | 399.53M | 142.52M | 263.34M | 302.1M | 274.07M | 200.44M | 183.19M |
| Free Cash Flow | 12.29M | -78.27M | -136.41M | 192.08M | -267.03M | -138.48M | 44.45M | -148.7M | -150.37M | -88.64M |
| FCF Growth % | -0.93% | -7.37% | -0.74% | 2.41% | -2.39% | 0.48% | 1.32% | -4.35% | -0.01% | 0.41% |
| FCF / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| FFO per Share | 1.63 | 3.61 | 4.99 | 5.52 | 1.96 | 1.22 | 1.23 | 2.55 | 1.29 | 0.73 |
| FFO Payout Ratio | 0% | 0.88% | 5.05% | 16.33% | 50.65% | 73.49% | 73.27% | 35.52% | 69.3% | 95.91% |
| NOI Margin | 62.67% | 63.71% | 57.75% | 52.04% | 50.24% | 45.01% | 48.2% | 49.37% | 51.89% | 50.03% |
| Net Debt / EBITDA | 4.92x | 2.37x | 3.46x | 2.79x | 3.69x | 8.67x | 10.08x | 9.28x | 9.38x | 11.53x |
| Debt / Assets | 35.94% | 31.83% | 36.3% | 35.61% | 28.44% | 34.16% | 41.98% | 41.74% | 47.8% | 52.15% |
| Interest Coverage | 2.02x | 2.25x | -0.90x | 0.73x | 4.47x | - | -0.01x | 0.29x | 0.53x | 0.05x |
| Book Value / Share | 17.8 | 17.91 | 34.02 | 29.75 | 30.6 | 28 | 26.45 | 26.85 | 25.62 | 25.28 |
| Revenue Growth | -0.49% | 1.68% | 13.48% | 18.63% | 0.34% | -6.75% | 5.25% | -4.5% | -0.27% | -9.42% |
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|
| Commercial | - | 430.04M | - | - | - | - | - | 247.56M |
| Commercial Growth | - | - | - | - | - | - | - | - |
| Multifamily | - | - | - | - | - | - | - | 218.11M |
| Multifamily Growth | - | - | - | - | - | - | - | - |
| Property management fees | - | - | - | - | 19.43M | 19.59M | 19.93M | - |
| Property management fees Growth | - | - | - | - | - | 0.83% | 1.74% | - |
| Development fees | - | - | - | - | 48.6M | 8.32M | 10.25M | - |
| Development fees Growth | - | - | - | - | - | -82.87% | 23.16% | - |
| Leasing fees | - | - | - | - | 5.83M | 6.02M | 5.59M | - |
| Leasing fees Growth | - | - | - | - | - | 3.15% | -7.06% | - |
| Other service revenue | - | - | - | - | 6.15M | 5.71M | 5.32M | - |
| Other service revenue Growth | - | - | - | - | - | -7.16% | -6.83% | - |
| Asset management fees | - | - | - | - | 8.47M | 6.19M | 5.03M | - |
| Asset management fees Growth | - | - | - | - | - | -26.89% | -18.75% | - |
| Construction management fees | - | - | - | - | 512K | 522K | 1.38M | - |
| Construction management fees Growth | - | - | - | - | - | 1.95% | 164.94% | - |
| Property Management Fees | - | - | 22.44M | 20.18M | - | - | - | - |
| Property Management Fees Growth | - | - | - | -10.07% | - | - | - | - |
| Asset Management Fees | - | - | 14.04M | 9.79M | - | - | - | - |
| Asset Management Fees Growth | - | - | - | -30.29% | - | - | - | - |
| Other Service Revenue | - | - | 4.27M | 7.25M | - | - | - | - |
| Other Service Revenue Growth | - | - | - | 69.95% | - | - | - | - |
| Leasing Fees | - | - | 7.38M | 5.59M | - | - | - | - |
| Leasing Fees Growth | - | - | - | -24.17% | - | - | - | - |
| Construction Management Fees | - | - | 1.67M | 2.97M | - | - | - | - |
| Construction Management Fees Growth | - | - | - | 77.71% | - | - | - | - |
| Development Fees | - | - | 15.65M | - | - | - | - | - |
| Development Fees Growth | - | - | - | - | - | - | - | - |
| Multifamily segment | 176.63M | 109.36M | - | - | - | - | - | - |
| Multifamily segment Growth | - | -38.09% | - | - | - | - | - | - |
| Others | 21.67M | -274K | - | - | - | - | - | - |
| Others Growth | - | -101.26% | - | - | - | - | - | - |
| Office | 718.74M | - | - | - | - | - | - | - |
| Office Growth | - | - | - | - | - | - | - | - |
JBG SMITH Properties (JBGS) reported $501.8M in revenue for fiscal year 2024. This represents a 6% increase from $472.9M in 2014.
JBG SMITH Properties (JBGS) saw revenue decline by 9.4% over the past year.
JBG SMITH Properties (JBGS) reported a net loss of $153.4M for fiscal year 2024.
Yes, JBG SMITH Properties (JBGS) pays a dividend with a yield of 4.06%. This makes it attractive for income-focused investors.
JBG SMITH Properties (JBGS) has a return on equity (ROE) of -5.8%. Negative ROE indicates the company is unprofitable.
JBG SMITH Properties (JBGS) generated Funds From Operations (FFO) of $47.1M in the trailing twelve months. FFO is the primary profitability metric for REITs.
JBG SMITH Properties (JBGS) offers a 4.06% dividend yield, which is attractive for income investors. REITs are required to distribute at least 90% of taxable income to shareholders.