Financials Apple Hospitality REIT, Inc.

Equities

APLE

US03784Y2000

Specialized REITs

Market Closed - Nyse 01:30:02 27/04/2024 am IST 5-day change 1st Jan Change
15 USD 0.00% Intraday chart for Apple Hospitality REIT, Inc. -0.92% -9.69%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,638 2,882 3,688 3,610 3,800 3,635 - -
Enterprise Value (EV) 1 3,638 2,882 3,688 3,610 3,800 3,635 3,635 3,635
P/E ratio 21.1 x -16.8 x 202 x 25 x 21.6 x 17.7 x 17.1 x 16 x
Yield 7.38% 2.32% 0.25% 3.87% 6.26% 6.43% 6.51% 6.4%
Capitalization / Revenue 2.87 x 4.79 x 3.95 x 2.91 x 2.83 x 2.55 x 2.48 x 2.44 x
EV / Revenue 2.87 x 4.79 x 3.95 x 2.91 x 2.83 x 2.55 x 2.48 x 2.44 x
EV / EBITDA 8.48 x 31.1 x 13.2 x 8.74 x 8.7 x 7.79 x 7.59 x 7.39 x
EV / FCF - -132 x 18.5 x 21.3 x 11.6 x 48.9 x 37.5 x -
FCF Yield - -0.76% 5.4% 4.7% 8.6% 2.05% 2.67% -
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 2,23,856 2,23,266 2,28,354 2,28,753 2,28,807 2,42,346 - -
Reference price 2 16.25 12.91 16.15 15.78 16.61 15.00 15.00 15.00
Announcement Date 24/02/20 23/02/21 22/02/22 21/02/23 22/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,267 601.9 933.9 1,238 1,344 1,428 1,465 1,488
EBITDA 1 428.8 92.61 279.2 413.1 436.9 466.9 479.1 492.2
EBIT 1 228.8 -102 83.45 204.7 247.5 277.6 284.8 300.5
Operating Margin 18.06% -16.95% 8.94% 16.53% 18.42% 19.44% 19.43% 20.19%
Earnings before Tax (EBT) 1 172.6 -172.9 19.3 146.7 178.6 203.6 210.7 229.5
Net income 1 171.9 -173.2 18.83 144.8 177.5 203.2 211.7 228.1
Net margin 13.57% -28.78% 2.02% 11.69% 13.21% 14.23% 14.45% 15.32%
EPS 2 0.7700 -0.7700 0.0800 0.6300 0.7700 0.8475 0.8767 0.9400
Free Cash Flow 1 - -21.83 199.2 169.6 327 74.38 96.99 -
FCF margin - -3.63% 21.34% 13.7% 24.33% 5.21% 6.62% -
FCF Conversion (EBITDA) - - 71.36% 41.05% 74.84% 15.93% 20.24% -
FCF Conversion (Net income) - - 1,058.26% 117.13% 184.22% 36.61% 45.81% -
Dividend per Share 2 1.200 0.3000 0.0400 0.6100 1.040 0.9640 0.9760 0.9600
Announcement Date 24/02/20 23/02/21 22/02/22 21/02/23 22/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 277.2 250.6 260.5 337.7 341.2 299.1 311.5 361.6 358.3 312.5 327.3 384.9 384.5 331 337.3
EBITDA 1 92.16 73.39 78.3 126.2 118.9 89.71 95.29 129.1 121.9 90.54 99.48 138.4 131.2 97.23 102.3
EBIT 1 47.81 28.09 32.84 80.74 73.62 17.49 49.25 83.03 76.3 38.91 53.55 91.85 83.45 48.74 53.6
Operating Margin 17.25% 11.21% 12.61% 23.91% 21.58% 5.85% 15.81% 22.96% 21.3% 12.45% 16.36% 23.86% 21.7% 14.73% 15.89%
Earnings before Tax (EBT) 1 31.87 13.38 18.18 65.55 60.48 2.54 33.24 65.53 58.82 21.03 35.15 74.24 65.07 30.64 35.45
Net income 1 31.76 13.22 18 65.34 59.15 2.312 32.92 65.29 58.51 20.76 34.75 73.3 65 30.1 35.04
Net margin 11.46% 5.28% 6.91% 19.35% 17.34% 0.77% 10.57% 18.05% 16.33% 6.65% 10.61% 19.04% 16.9% 9.09% 10.39%
EPS 2 0.1400 0.0600 0.0800 0.2900 0.2600 0.0100 0.1400 0.2900 0.2600 0.0900 0.1475 0.3025 0.2725 0.1250 0.1550
Dividend per Share 2 0.0100 0.0100 0.0500 0.1500 0.1700 0.2300 0.2400 0.2400 0.2400 0.2400 0.2400 0.2400 0.2433 0.2433 0.2400
Announcement Date 04/11/21 22/02/22 05/05/22 04/08/22 07/11/22 21/02/23 02/05/23 03/08/23 07/11/23 22/02/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - -21.8 199 170 327 74.4 97 -
ROE (net income / shareholders' equity) - -5.48% 0.61% 11.1% 5.63% 11.5% - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share 2 - 0.1200 0.9600 1.610 1.740 1.570 1.540 -
Capex 1 74.9 48.6 18.3 59.4 72.1 79.9 83.6 -
Capex / Sales 5.91% 8.07% 1.96% 4.79% 5.36% 5.59% 5.71% -
Announcement Date 24/02/20 23/02/21 22/02/22 21/02/23 22/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
15 USD
Average target price
17.86 USD
Spread / Average Target
+19.05%
Consensus
  1. Stock Market
  2. Equities
  3. APLE Stock
  4. Financials Apple Hospitality REIT, Inc.