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 1 613 645 560 549 532 534 558 579
Change - 5.22% -13.18% -1.96% -3.1% 0.33% 4.49% 3.76%
Announcement Date 2/23/22 A 2/24/23 A 2/23/24 A 2/20/25 A 2/19/26 A - - -
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 32.7 43.1 47.4
Change - 1.41% 48.9% -15.89% 10.07% -28.51% 31.8% 9.98%
Announcement Date 2/23/22 A 2/24/23 A 2/23/24 A 2/20/25 A 2/19/26 A - - -
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% 91.33% 85.25% 83.17%
EBIT Margin (%) 102.12% 5.82% -99.93% 19.57% 86.62% 144.31% 140.57% 127.67%
EBT Margin (%) 84.7% -13.98% -130.32% -7.86% 58.15% 73.85% 66.09% 62.18%
Net margin (%) 84.7% -13.93% -132.05% -7.83% 58.21% 72.76% 93.87% 82.69%
FCF margin (%) 41.03% 39.1% 56.24% 48.73% 53.52% 42.22% 50.19% 52.26%
FCF / Net Income (%) 48.44% -280.74% -42.59% -622.48% 91.94% 58.03% 53.47% 63.2%

Profitability

        
ROA - - - - 2.32% 7.8% 9.3% 7.8%
ROE 4.3% 4.25% 3.69% 4.24% 4.32% 7.7% 10.4% 9%

Financial Health

        
Leverage (Debt/EBITDA) 11.85x 11.9x 9.99x 10.31x 9.76x 7.55x 7.62x 7.68x
Debt / Free cash flow 18.74x 19.44x 11.33x 13.21x 11.64x 16.32x 12.95x 12.22x

Capital Intensity

        
CAPEX / Current Assets (%) 25.54% 15.79% - - 13.27% 12.91% 14.21% 14%
CAPEX / EBITDA (%) 39.38% 24.72% - - 20.79% 14.14% 16.67% 16.84%
CAPEX / FCF (%) 62.23% 40.39% - - 24.79% 30.58% 28.31% 26.79%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 0.0599 0.0511 0.0445 0.0408 0.0489 0.0513 0.0573 0.059
Change - -14.69% -12.92% -8.31% 19.85% 4.97% 11.69% 2.91%
Book Value Per Share 1 1.665 1.6 1.317 1.262 1.317 1.434 1.543 1.648
Change - -3.9% -17.69% -4.18% 4.36% 8.88% 7.6% 6.8%
EPS 1 0.128 -0.022 -0.219 -0.013 0.095 0.058 0.156 0.143
Change - -117.19% -895.45% 94.06% 830.77% -38.95% 168.97% -8.33%
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 A 2/24/23 A 2/23/24 A 2/20/25 A 2/19/26 A - - -
1EUR
Estimates
2026 *2027 *
P/E 18.5x 6.87x
PBR 0.75x 0.69x
EV / Sales 14.2x 13x
Yield 4.79% 5.35%

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
1.072EUR
Average target price
1.450EUR
Spread / Average Target
+35.26%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. IRES Stock
  4. IRES Stock
  5. Financials Irish Residential Properties REIT plc
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!