Stock CDP COPT DEFENSE PROPERTIES
Add to a list
To use this feature you must be a member
Log inSign up

Financials COPT Defense Properties

Equities

CDP

US22002T1088

Commercial REITs

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
23.63 USD +3.41% Intraday chart for COPT Defense Properties +3.78% -7.80%
Apr. 26 Transcript : COPT Defense Properties, Q1 2024 Earnings Call, Apr 26, 2024
Apr. 25 Earnings Flash (CDP) COPT DEFENSE PROPERTIES Posts Q1 Revenue $193.3M MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,279 2,915 3,132 2,911 2,876 2,653 - -
Enterprise Value (EV) 1 5,096 4,993 5,391 5,130 5,124 5,091 5,222 5,310
P/E ratio 17.2 x 30 x 41.1 x 17 x -38.3 x 19 x 18.4 x 17.1 x
Yield 3.74% 4.22% 3.93% 4.24% 4.45% 4.97% 5.04% 5.25%
Capitalization / Revenue 5.11 x 4.78 x 4.71 x 3.94 x 4.2 x 3.65 x 3.51 x 3.47 x
EV / Revenue 7.95 x 8.19 x 8.11 x 6.94 x 7.48 x 7 x 6.9 x 6.94 x
EV / EBITDA 16.4 x 15.7 x 16 x 15 x 14.2 x 13.7 x 13.5 x 12.9 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.96 x 1.76 x 1.94 x 1.73 x - - - -
Nbr of stocks (in thousands) 111,620 111,782 111,964 112,214 112,197 112,281 - -
Reference price 2 29.38 26.08 27.97 25.94 25.63 23.63 23.63 23.63
Announcement Date 2/6/20 2/4/21 2/10/22 2/9/23 2/8/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 641.2 609.4 664.4 739 685 727.7 756.5 765.7
EBITDA 1 311.3 318.9 337.2 341.7 360.7 372.2 387 411.7
EBIT 1 156.1 160.7 168.7 181.4 188.5 211.9 224.9 246.8
Operating Margin 24.34% 26.37% 25.39% 24.55% 27.51% 29.12% 29.73% 32.24%
Earnings before Tax (EBT) 1 198.2 101.4 77.27 148 -73.5 316.6 318.8 -
Net income 1 191.7 97.37 76.54 173 -73.47 138.8 144.9 148.2
Net margin 29.89% 15.98% 11.52% 23.41% -10.73% 19.08% 19.16% 19.36%
EPS 2 1.710 0.8700 0.6800 1.530 -0.6700 1.244 1.285 1.381
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.100 1.100 1.100 1.100 1.140 1.174 1.191 1.240
Announcement Date 2/6/20 2/4/21 2/10/22 2/9/23 2/8/24 - - -
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 1 174.6 185.9 195.5 185.8 182.5 175.2 167.5 169.2 168.6 179.7 193.3 184.3 186.4 189.7 185.8
EBITDA 1 87.23 84.68 82.24 85.3 86.39 87.79 87.44 89.04 90.26 93.93 95.84 94.8 96.71 98.47 95.86
EBIT 1 43.31 42.64 43.06 46.52 46.58 45.26 45.4 46.08 47.08 49.9 50.42 51.72 53.23 54.57 53.55
Operating Margin 24.8% 22.93% 22.03% 25.03% 25.53% 25.83% 27.1% 27.24% 27.93% 27.77% 26.09% 28.06% 28.56% 28.76% 28.81%
Earnings before Tax (EBT) - - - - - - - - - - - - - - -
Net income 1 27.1 13.71 59.32 32.31 30.92 50.48 78.78 30.29 -216.2 33.65 32.61 33.74 34.19 34.54 34.63
Net margin 15.52% 7.37% 30.35% 17.39% 16.94% 28.8% 47.03% 17.9% -128.26% 18.72% 16.87% 18.3% 18.35% 18.21% 18.63%
EPS 2 0.2400 0.1200 0.5200 0.2900 0.2700 0.4500 0.7000 0.2700 -1.940 0.3000 0.2900 0.3080 0.3056 0.3113 -
Dividend per Share 2 0.2750 0.2750 0.2750 0.2750 0.2750 0.2750 0.2850 0.2850 0.2850 0.2850 0.2942 0.2930 0.2930 0.2930 0.2950
Announcement Date 10/28/21 2/10/22 4/28/22 7/28/22 10/27/22 2/9/23 4/27/23 7/27/23 10/26/23 2/8/24 4/25/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,816 2,078 2,259 2,219 2,248 2,438 2,569 2,657
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.835 x 6.516 x 6.699 x 6.495 x 6.234 x 6.551 x 6.639 x 6.453 x
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 11.7% 5.83% 4.66% 10.5% -4.64% 10% 10.1% 9.87%
ROA (Net income/ Total Assets) 5.1% 2.46% 1.84% 4.06% -1.73% 3.5% 3.58% 3.43%
Assets 1 3,755 3,958 4,170 4,260 4,252 3,966 4,048 4,323
Book Value Per Share 15.00 14.80 14.40 15.00 - - - -
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 2/6/20 2/4/21 2/10/22 2/9/23 2/8/24 - - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for COPT Defense Properties

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
23.63 USD
Average target price
28.1 USD
Spread / Average Target
+18.92%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Office REITs

1st Jan change Capi.
COPT DEFENSE PROPERTIES Stock COPT Defense Properties
-7.80% 2.65B
BOSTON PROPERTIES, INC. Stock Boston Properties, Inc.
-12.34% 9.66B
NIPPON BUILDING FUND INC. Stock Nippon Building Fund Inc.
-1.80% 6.48B
DEXUS Stock DEXUS
-8.33% 4.93B
JAPAN REAL ESTATE INVESTMENT CORPORATION Stock Japan Real Estate Investment Corporation
-8.05% 4.85B
EMBASSY OFFICE PARKS REIT Stock Embassy Office Parks REIT
+11.51% 4.11B
KDX REALTY INVESTMENT CORPORATION Stock KDX Realty Investment Corporation
-4.73% 4.02B
KILROY REALTY CORPORATION Stock Kilroy Realty Corporation
-16.82% 3.89B
SL GREEN REALTY CORP. Stock SL Green Realty Corp.
+12.04% 3.28B
INMOBILIARIA COLONIAL SOCIMI, S.A. Stock Inmobiliaria Colonial SOCIMI, S.A.
-15.11% 3.16B
Office REITs
  1. Stock Market
  2. Equities
  3. CDP Stock
  4. Financials COPT Defense Properties