| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| OHIOmega Healthcare Investors, Inc. | 13.47B | 48.27 | 31.14 | 10.7% | 50.19% | 10.98% | 5.56% | 1.02 |
| NHINational Health Investors, Inc. | 4.06B | 84.07 | 27.84 | 12.07% | 380.47% | 92.81% | 5.83% | |
| CTRECareTrust REIT, Inc. | 9.05B | 40.62 | 25.87 | 108.71% | 80.64% | 6.51% | 4.35% | |
| STRWStrawberry Fields REIT LLC | 167.94M | 12.80 | 22.46 | 17.29% | 4.83% | 11.22% | 21.04% | 8.04 |
| LTCLTC Properties, Inc. | 1.92B | 39.68 | 15.75 | 25.26% | 44.88% | 10.15% | 7.07% | 0.55 |
| SBRASabra Health Care REIT, Inc. | 5.17B | 20.55 | 10.15% | 19.99% | 5.48% | 6.74% | 0.45 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Revenue | 84.09M | 87.03M | 92.54M | 99.81M | 117.06M |
| Revenue Growth % | - | 3.5% | 6.33% | 7.85% | 17.29% |
| Property Operating Expenses | 10.34M | 11.36M | 13.66M | 15.02M | 15.22M |
| Net Operating Income (NOI) | - | - | - | - | - |
| NOI Margin % | - | - | - | - | - |
| Operating Expenses | 34.21M | 38.91M | 28.93M | 37.35M | 40.54M |
| G&A Expenses | 6.24M | 8.07M | 7.72M | 7.33M | 8.4M |
| EBITDA | 66.45M | 64.53M | 78.73M | 76.97M | 95.5M |
| EBITDA Margin % | - | - | - | - | - |
| Depreciation & Amortization | 26.92M | 27.77M | 28.79M | 29.53M | 34.19M |
| D&A / Revenue % | - | - | - | - | - |
| Operating Income | 39.54M | 36.76M | 49.95M | 47.44M | 61.3M |
| Operating Margin % | - | - | - | - | - |
| Interest Expense | 23.76M | 21.37M | 21.21M | 25.43M | 33.64M |
| Interest Coverage | 1.66x | 1.72x | 2.35x | 1.87x | 1.82x |
| Non-Operating Income | 3.89M | 6.97M | 12.31M | 1.76M | 1.16M |
| Pretax Income | 11.89M | 8.42M | 16.42M | 20.24M | 26.5M |
| Pretax Margin % | - | - | - | - | - |
| Income Tax | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | - | - | - | - | - |
| Net Income | 11.89M | 5.34M | 1.85M | 2.5M | 4.09M |
| Net Margin % | - | - | - | - | - |
| Net Income Growth % | - | -55.11% | -65.29% | 34.77% | 64.06% |
| Funds From Operations (FFO) | - | - | - | - | - |
| FFO Margin % | - | - | - | - | - |
| FFO Growth % | - | -14.68% | -7.45% | 4.51% | 19.57% |
| FFO per Share | - | - | - | - | - |
| FFO Payout Ratio % | - | - | - | - | - |
| EPS (Diluted) | -2.06 | 0.07 | 0.31 | 0.39 | 0.57 |
| EPS Growth % | - | 103.24% | 364.07% | 25.81% | 46.15% |
| EPS (Basic) | -2.07 | 0.07 | 0.31 | 0.39 | 0.57 |
| Diluted Shares Outstanding | 5.88M | 5.88M | 6.01M | 6.37M | 7.12M |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Total Assets | 523.68M | 569.96M | 547M | 616.79M | 787.59M |
| Asset Growth % | - | 8.84% | -4.03% | 12.76% | 27.69% |
| Real Estate & Other Assets | 5.52M | 468.02M | 444.88M | 527.85M | 620.5M |
| PP&E (Net) | 408.47M | 2.06M | 1.83M | 1.54M | 1.2M |
| Investment Securities | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 92M | 85.22M | 88.66M | 78.8M | 137.94M |
| Cash & Equivalents | 17.81M | 26.21M | 20.2M | 12.17M | 48.37M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Assets | 52.96M | 25.92M | 25.51M | 25.59M | 45.28M |
| Intangible Assets | 16.36M | 13.34M | 10.31M | 7.28M | 26.62M |
| Total Liabilities | 510.26M | 534.91M | 497.62M | 569.52M | 704.02M |
| Total Debt | 488.81M | 503.86M | 457.25M | 537.99M | 671.74M |
| Net Debt | 471M | 477.66M | 437.05M | 525.81M | 623.37M |
| Long-Term Debt | 486.47M | 501.8M | 455.42M | 536.44M | 670.53M |
| Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 2.35M | 2.06M | 1.83M | 1.54M | 1.2M |
| Total Current Liabilities | 13.15M | 20.65M | 13.72M | 16.91M | 18.72M |
| Accounts Payable | 13.15M | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 8.3M | 10.4M | 26.64M | 14.63M | 13.56M |
| Total Equity | 13.42M | 35.05M | 49.38M | 47.27M | 83.57M |
| Equity Growth % | - | 161.18% | 40.9% | -4.27% | 76.78% |
| Shareholders Equity | 13.42M | 2.27M | 7.79M | 7.51M | 18.17M |
| Minority Interest | 0 | 32.78M | 41.6M | 39.77M | 65.4M |
| Common Stock | 0 | 0 | 0 | 0 | 1K |
| Additional Paid-in Capital | 63.94M | 4.33M | 5.79M | 5.75M | 16.54M |
| Retained Earnings | -26.74M | 393K | 1.61M | 1.23M | 1.29M |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 |
| Return on Assets (ROA) | 2.27% | 0.98% | 0.33% | 0.43% | 0.58% |
| Return on Equity (ROE) | 88.58% | 22.02% | 4.39% | 5.16% | 6.26% |
| Debt / Assets | 93.34% | 88.4% | 83.59% | 87.22% | 85.29% |
| Debt / Equity | 36.42x | 14.38x | 9.26x | 11.38x | 8.04x |
| Net Debt / EBITDA | 7.09x | 7.40x | 5.55x | 6.83x | 6.53x |
| Book Value per Share | 2.28 | 5.96 | 8.22 | 7.43 | 11.73 |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Cash from Operations | 37.34M | 44.79M | 50.93M | 54.94M | 59.33M |
| Operating CF Growth % | - | 19.93% | 13.71% | 7.89% | 7.98% |
| Operating CF / Revenue % | - | - | - | - | - |
| Net Income | 11.89M | 8.42M | 16.42M | 2.5M | 26.5M |
| Depreciation & Amortization | 26.92M | 27.77M | 28.79M | 29.53M | 34.19M |
| Stock-Based Compensation | 0 | 250K | 0 | 0 | 0 |
| Other Non-Cash Items | 250K | 1.09M | 12.14M | 19.17M | 4.49M |
| Working Capital Changes | -1.71M | 2.88M | -6.42M | 3.75M | -5.86M |
| Cash from Investing | -6.43M | -58.29M | -10.1M | -106.35M | -136.78M |
| Acquisitions (Net) | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | -513K | -108.06M | 0 |
| Sale of Investments | 0 | -1000K | 0 | 0 | 0 |
| Other Investing | -6.43M | -54.45M | -9.59M | 1.71M | -112.78M |
| Cash from Financing | -26.1M | 23.57M | -47.25M | 43.46M | 133.34M |
| Dividends Paid | 0 | -1.52M | -637K | -2.87M | -4.04M |
| Common Dividends | 0 | 0 | -637K | -2.87M | -4.04M |
| Debt Issuance (Net) | -1000K | 1000K | -1000K | 1000K | 1000K |
| Share Repurchases | 0 | 0 | 0 | -46K | -2.47M |
| Other Financing | 0 | 0 | -12.35M | -37.16M | -24.24M |
| Net Change in Cash | 4.81M | 10.07M | -6.42M | -7.95M | 55.9M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 37.24M | 42.06M | 52.13M | 45.7M | 37.76M |
| Cash at End | 42.06M | 52.13M | 45.7M | 37.76M | 93.66M |
| Free Cash Flow | 37.34M | 44.79M | 50.93M | 54.94M | 35.33M |
| FCF Growth % | - | 19.93% | 13.71% | 7.89% | -35.7% |
| FCF / Revenue % | - | - | - | - | - |
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| FFO per Share | 6.6 | 5.63 | 5.1 | 5.03 | 5.37 |
| FFO Payout Ratio | 0% | 4.58% | 2.08% | 8.97% | 10.54% |
| NOI Margin | 87.7% | 86.95% | 85.24% | 84.95% | 87% |
| Net Debt / EBITDA | 7.09x | 7.40x | 5.55x | 6.83x | 6.53x |
| Debt / Assets | 93.34% | 88.4% | 83.59% | 87.22% | 85.29% |
| Interest Coverage | 1.66x | 1.72x | 2.35x | 1.87x | 1.82x |
| Book Value / Share | 2.28 | 5.96 | 8.22 | 7.43 | 11.73 |
| Revenue Growth | - | 3.5% | 6.33% | 7.85% | 17.29% |
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