
EastGroup Properties (EGP) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
174.4M
Gross Profit
127.7M
73.20%
Operating Income
67.0M
38.38%
Net Income
59.4M
34.07%
EPS (Diluted)
$1.14
Balance Sheet Metrics
Total Assets
5.1B
Total Liabilities
1.8B
Shareholders Equity
3.3B
Debt to Equity
0.53
Cash Flow Metrics
Operating Cash Flow
133.7M
Free Cash Flow
133.7M
Revenue & Profitability Trend
EastGroup Properties Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 640.2M | 570.6M | 487.0M | 409.5M | 363.0M |
Cost of Goods Sold | 174.2M | 154.0M | 133.9M | 115.1M | 103.4M |
Gross Profit | 466.0M | 416.6M | 353.1M | 294.4M | 259.7M |
Gross Margin % | 72.8% | 73.0% | 72.5% | 71.9% | 71.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 21.4M | 17.3M | 16.9M | 16.4M | 15.1M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 21.4M | 17.3M | 16.9M | 16.4M | 15.1M |
Operating Income | 255.2M | 228.1M | 182.6M | 150.9M | 128.2M |
Operating Margin % | 39.9% | 40.0% | 37.5% | 36.9% | 35.3% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 36.0M | 45.0M | 36.4M | 32.9M | 33.9M |
Other Non-Operating Income | 11.6M | 20.4M | 42.2M | 39.7M | 14.1M |
Pre-tax Income | 227.8M | 200.5M | 186.3M | 157.6M | 108.4M |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 227.8M | 200.5M | 186.3M | 157.6M | 108.4M |
Net Margin % | 35.6% | 35.1% | 38.2% | 38.5% | 29.9% |
Key Metrics | |||||
EBITDA | 444.5M | 398.7M | 335.3M | 278.8M | 245.5M |
EPS (Basic) | $4.67 | $4.43 | $4.37 | $3.91 | $2.77 |
EPS (Diluted) | $4.66 | $4.42 | $4.36 | $3.90 | $2.76 |
Basic Shares Outstanding | 48803000 | 45224000 | 42599000 | 40255000 | 39185000 |
Diluted Shares Outstanding | 48803000 | 45224000 | 42599000 | 40255000 | 39185000 |
Income Statement Trend
EastGroup Properties Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 17.5M | 40.3M | 56.0K | 4.4M | 21.0K |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 93.8M | 82.3M | 71.0M | 59.1M | 49.1M |
Inventory | - | - | 0 | 5.7M | 0 |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 125.0M | 132.0M | 79.1M | 88.5M | 73.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 40.8M | 22.3M | 23.1M | 20.9M | 17.1M |
Intangible Assets | 38.8M | 20.4M | 21.2M | 18.9M | 15.1M |
Long-term Investments | 22.0M | 27.4M | 38.4M | 2.2M | 0 |
Other Non-Current Assets | 118.7M | 108.7M | 103.4M | 79.7M | 115.1M |
Total Non-Current Assets | 5.0B | 4.4B | 4.0B | 3.1B | 2.6B |
Total Assets | 5.1B | 4.5B | 4.0B | 3.2B | 2.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 10.9M | 15.0M | 11.0M | 10.6M | 2.4M |
Short-term Debt | -3.6M | -1.5M | 168.5M | 207.1M | 124.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 168.6M | 164.9M | 322.4M | 333.2M | 208.5M |
Non-Current Liabilities | |||||
Long-term Debt | 1.5B | 1.7B | 1.7B | 1.3B | 1.2B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 67.6M | 45.2M | 42.6M | 40.1M | 31.0M |
Total Non-Current Liabilities | 1.6B | 1.7B | 1.8B | 1.3B | 1.2B |
Total Liabilities | 1.8B | 1.9B | 2.1B | 1.6B | 1.5B |
Equity | |||||
Common Stock | 5.0K | 5.0K | 4.0K | 4.0K | 4.0K |
Retained Earnings | -403.2M | -366.5M | -334.9M | -318.1M | -329.7M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.3B | 2.6B | 2.0B | 1.6B | 1.3B |
Key Metrics | |||||
Total Debt | 1.5B | 1.7B | 1.9B | 1.5B | 1.3B |
Working Capital | -43.6M | -32.9M | -243.3M | -244.7M | -134.7M |
Balance Sheet Composition
EastGroup Properties Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 227.8M | 200.5M | 186.3M | 157.6M | 108.4M |
Depreciation & Amortization | 189.4M | 171.1M | 153.6M | 127.1M | 116.4M |
Stock-Based Compensation | 10.5M | 9.0M | 8.3M | 7.5M | 6.6M |
Working Capital Changes | -2.3M | -21.3M | 7.9M | 15.0M | -42.3M |
Operating Cash Flow | 425.7M | 356.6M | 357.5M | 308.6M | 190.6M |
Investing Activities | |||||
Capital Expenditures | - | - | - | -33.3M | -17.5M |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -47.7M | -7.2M | -35.2M | -43.2M | -49.6M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -252.8M | -225.6M | -193.9M | -131.8M | -119.8M |
Debt Issuance | 0 | 100.0M | 525.0M | 175.0M | 275.0M |
Debt Repayment | -235.0M | -758.6M | -1.1B | -658.2M | -772.4M |
Financing Cash Flow | 220.1M | -369.6M | -781.1M | -264.2M | -521.3M |
Free Cash Flow | 416.6M | 338.2M | 316.5M | 256.5M | 196.3M |
Net Change in Cash | 598.1M | -20.1M | -458.8M | 1.3M | -380.3M |
Cash Flow Trend
EastGroup Properties Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
34.72
Forward P/E
33.42
Price to Book
2.49
Price to Sales
12.69
PEG Ratio
6.65
Profitability Ratios
Profit Margin
34.95%
Operating Margin
39.74%
Return on Equity
7.66%
Return on Assets
3.37%
Financial Health
Current Ratio
0.54
Debt to Equity
43.94
Beta
1.00
Per Share Data
EPS (TTM)
$4.64
Book Value per Share
$64.76
Revenue per Share
$13.30
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
egp | 8.6B | 34.72 | 2.49 | 7.66% | 34.95% | 43.94 |
Prologis | 102.8B | 29.85 | 1.95 | 6.37% | 38.69% | 61.59 |
Public Storage | 50.4B | 31.34 | 10.04 | 18.92% | 38.06% | 110.17 |
Lineage Logistics | 10.0B | -10.83 | 1.06 | -8.17% | -10.57% | 83.74 |
Rexford Industrial | 9.7B | 29.44 | 1.07 | 3.75% | 32.18% | 36.51 |
CubeSmart | 9.1B | 24.25 | 3.22 | 13.04% | 34.20% | 118.36 |
Financial data is updated regularly. All figures are in the company's reporting currency.