JBG SMITH Properties (JBGS) Bundle
Understanding JBG SMITH Properties (JBGS) Revenue Streams
Understanding JBG SMITH Properties’ Revenue Streams
The revenue streams of JBG SMITH Properties consist primarily of property rental income, third-party real estate services, and other revenue sources. Below is a detailed breakdown of these revenue sources as of 2024.
Breakdown of Primary Revenue Sources
-
Property Rental Revenue:
- Multifamily: $159.9 million in 2024, up from $155.6 million in 2023, representing a 2.8% increase.
- Commercial: $178.5 million in 2024, down from $213.1 million in 2023, representing a 16.2% decrease.
- Other: $9.6 million in 2024, down from $10.1 million in 2023.
- Third-Party Real Estate Services Revenue: $17.1 million in 2024, down from $23.9 million in 2023, a decrease of approximately 28.7%.
- Other Revenue: $5.6 million in 2024, down from $7.3 million in 2023.
Year-over-Year Revenue Growth Rate
The overall total revenue for the nine months ended September 30, 2024, was $416.5 million, a decrease of approximately 8.8% from $456.6 million in the same period in 2023.
| Revenue Source | 2024 (in millions) | 2023 (in millions) | Year-over-Year Change (%) |
|---|---|---|---|
| Multifamily Rental Revenue | $159.9 | $155.6 | 2.8% |
| Commercial Rental Revenue | $178.5 | $213.1 | -16.2% |
| Other Revenue | $9.6 | $10.1 | -4.9% |
| Third-Party Services Revenue | $17.1 | $23.9 | -28.7% |
| Total Revenue | $416.5 | $456.6 | -8.8% |
Contribution of Different Business Segments to Overall Revenue
For the nine months ended September 30, 2024, the contribution of different segments to overall revenue was:
- Multifamily Segment: Contributed approximately 38.3% of total revenue.
- Commercial Segment: Contributed approximately 42.8% of total revenue.
- Third-Party Services: Contributed approximately 12.8% of total revenue.
- Other Revenue: Contributed approximately 2.1% of total revenue.
Analysis of Significant Changes in Revenue Streams
The significant decline in commercial rental revenue is attributed to the removal of properties 1800 South Bell Street and 2100 Crystal Drive from service. This has significantly impacted overall revenue, leading to a decrease of approximately $34.5 million in the commercial segment. The multifamily segment, however, showed resilience with an increase in rental income due to new leases and higher rents.
In addition, the third-party real estate services revenue saw a notable drop due to a $4.0 million decrease in development fees and a $2.3 million decrease in reimbursement revenue.
A Deep Dive into JBG SMITH Properties (JBGS) Profitability
Profitability Metrics
In assessing the financial health of the company, profitability metrics are crucial. Below is a detailed examination of the company's profitability indicators, including gross profit, operating profit, and net profit margins.
Gross Profit, Operating Profit, and Net Profit Margins
For the three months ended September 30, 2024, the financial results were as follows:
- Property Rental Revenue: $113.3 million
- Property Operating Expenses: $39.3 million
- Gross Profit: $113.3 million - $39.3 million = $74.0 million
- Net Loss Attributable to Common Shareholders: $27.0 million
- Operating Profit: $74.0 million - (Interest Expense of $35.3 million + General and Administrative Expenses of $11.9 million) = $26.8 million
- Net Profit Margin: (Net Loss of $27.0 million / Property Rental Revenue of $113.3 million) 100 = -23.8%
Trends in Profitability Over Time
Comparing the nine months ended September 30, 2024, to the previous year:
- Property Rental Revenue: decreased to $348.5 million in 2024 from $364.9 million in 2023 (a decrease of 4.5%).
- Net Loss: increased to $106.9 million in 2024 from $54.0 million in 2023.
- Consolidated NOI: decreased from $225.6 million in 2023 to $197.2 million in 2024.
Comparison of Profitability Ratios with Industry Averages
In comparison to industry averages:
- Net Profit Margin: Industry average is approximately 10%, while the company reported a net profit margin of -23.8%.
- Operating Margin: Industry average is around 25%, while the company achieved an operating margin of approximately 23.6%.
Analysis of Operational Efficiency
Operational efficiency can be assessed through various metrics:
- Gross Margin: Calculated as Gross Profit divided by Property Rental Revenue: ($74.0 million / $113.3 million) 100 = 65.3%.
- Operating Expenses: Increased by 4.4% from $37.6 million in 2023 to $39.3 million in 2024.
- Depreciation and Amortization Expense: Remained relatively stable at $50.1 million in 2024, a slight decrease from $50.3 million in 2023.
| Metric | 2024 (Q3) | 2023 (Q3) | Change (%) |
|---|---|---|---|
| Property Rental Revenue | $113.3 million | $120.3 million | -5.8% |
| Gross Profit | $74.0 million | $82.7 million | -10.5% |
| Operating Profit | $26.8 million | $32.4 million | -17.3% |
| Net Loss | ($27.0 million) | ($58.0 million) | -53.4% |
| Net Profit Margin | -23.8% | -48.2% | +50.6% |
Overall, the company's profitability metrics indicate a challenging environment, with significant fluctuations in revenue and net loss. The operational efficiency metrics suggest areas for improvement, particularly in managing operating expenses and enhancing revenue streams.
Debt vs. Equity: How JBG SMITH Properties (JBGS) Finances Its Growth
Debt vs. Equity: How JBG SMITH Properties Finances Its Growth
As of September 30, 2024, the total outstanding debt for the company was $2.6 billion . This debt comprises both long-term and short-term obligations, with a significant portion allocated to mortgage loans.
The company reported $1.8 billion in mortgage loans, which includes $724.3 million in variable rate loans with a weighted average effective interest rate of 6.12%, and $1.1 billion in fixed rate loans at an average interest rate of 4.54% . The total debt structure is illustrated in the following table:
| Debt Type | Amount (in thousands) | Effective Interest Rate |
|---|---|---|
| Variable Rate Mortgage Loans | $724,317 | 6.12% |
| Fixed Rate Mortgage Loans | $1,104,606 | 4.54% |
| Total Mortgage Loans | $1,828,923 | N/A |
| Other Debt (Revolving Credit Facility & Term Loans) | $720,000 | 5.41% (average) |
| Total Debt | $2,648,923 | N/A |
The debt-to-equity ratio as of September 30, 2024, is reported at 1.71, which indicates a higher reliance on debt compared to equity . This ratio is notably higher than the industry average of approximately 1.5, suggesting a more aggressive capital structure . The company is actively managing its debt levels, as evidenced by recent refinancing activities, including the repayment of an $83.3 million mortgage loan in September 2024 .
Credit ratings play a crucial role in the company's financing strategy. As of the latest available data, the company maintains a credit rating of Baa3 from Moody's, reflecting a moderate credit risk . This rating is significant for future debt issuances and refinancing opportunities, as it impacts the cost of borrowing.
In balancing its capital structure, the company has been strategic about its equity funding. As of September 30, 2024, approximately $444.9 million in common equity was outstanding, and the company has been repurchasing shares as part of its capital management strategy, with 3.1 million shares repurchased in the third quarter of 2024 .
The table below summarizes the recent share repurchase activity:
| Period | Shares Repurchased | Total Cost (in millions) | Average Price per Share |
|---|---|---|---|
| Q3 2024 | 3.1 million | $50.2 | $16.23 |
| YTD 2024 | 10.8 million | $168.3 | $15.61 |
This blend of debt and equity financing reflects the company's strategy to support growth while managing financial risk and enhancing shareholder value. The ongoing adjustments in debt levels and equity repurchases demonstrate a proactive approach to capital management in a fluctuating market environment.
Assessing JBG SMITH Properties (JBGS) Liquidity
Assessing Liquidity and Solvency
Current and Quick Ratios
The current ratio for the company as of September 30, 2024, is 1.38, indicating a healthy liquidity position. The quick ratio, which excludes inventory from current assets, stands at 1.05, reflecting a solid short-term financial health despite potential fluctuations in cash flow.
Analysis of Working Capital Trends
As of September 30, 2024, the working capital is approximately $239 million, which has decreased from $270 million at the end of 2023. This decline signals a cautious approach to managing current liabilities against current assets, yet the company maintains a positive working capital balance.
Cash Flow Statements Overview
The cash flow from operating activities for the nine months ended September 30, 2024, is $87.2 million, compared to $114.9 million for the same period in 2023. The investing activities generated a net cash inflow of $82.4 million in 2024, primarily due to distributions from real estate ventures and proceeds from property sales. Financing activities, however, resulted in a net cash outflow of $199.9 million, reflecting significant repayments on debt and share repurchases.
| Cash Flow Activities | 2024 (in thousands) | 2023 (in thousands) |
|---|---|---|
| Net cash provided by operating activities | 87,190 | 114,893 |
| Net cash provided by (used in) investing activities | 82,417 | (123,240) |
| Net cash used in financing activities | (199,904) | (96,947) |
| Cash and cash equivalents at end of period | 170,144 | 168,779 |
Potential Liquidity Concerns or Strengths
Despite a decrease in cash flow from operating activities, the company has sufficient liquidity to meet its obligations, with $137 million in cash and cash equivalents as of September 30, 2024. The company's reliance on external financing is evident, as it faces upcoming debt maturities totaling $120.9 million due in November 2024, and an additional $340.7 million in 2025. The company’s ability to generate cash from operations and manage debt levels will be crucial in addressing these obligations.
Is JBG SMITH Properties (JBGS) Overvalued or Undervalued?
Valuation Analysis
In assessing whether the company is overvalued or undervalued, we will analyze key valuation metrics such as the price-to-earnings (P/E), price-to-book (P/B), and enterprise value-to-EBITDA (EV/EBITDA) ratios.
Valuation Ratios
- P/E Ratio: As of September 30, 2024, the P/E ratio is −49.55. This indicates a net loss attributable to common shareholders of $27.0 million for the three months ended September 30, 2024, compared to a net loss of $58.0 million for the same period in 2023.
- P/B Ratio: The book value per share as of September 30, 2024 is approximately $22.93, with total equity of $257.6 million.
- EV/EBITDA Ratio: The enterprise value as of September 30, 2024 is approximately $2.45 billion with an EBITDA of $197.2 million, resulting in an EV/EBITDA of approximately 12.43.
Stock Price Trends
Over the last 12 months, the stock price has fluctuated between a low of $13.50 and a high of $20.00. As of September 30, 2024, the stock price is at $16.23.
Dividend Yield and Payout Ratios
The company has declared a quarterly dividend of $0.175 per common share, translating to an annualized dividend yield of approximately 4.30% based on the current stock price.
Analyst Consensus
According to the latest analyst ratings, the consensus is Hold based on the current valuation metrics and market conditions. Analysts are cautious due to the ongoing challenges in the commercial real estate sector.
Summary Table of Valuation Metrics
| Metric | Value |
|---|---|
| P/E Ratio | −49.55 |
| P/B Ratio | 1.06 |
| EV/EBITDA | 12.43 |
| Stock Price (as of September 30, 2024) | $16.23 |
| Dividend Yield | 4.30% |
| Analyst Consensus | Hold |
Key Risks Facing JBG SMITH Properties (JBGS)
Key Risks Facing JBG SMITH Properties
JBG SMITH Properties faces a range of internal and external risks that could significantly impact its financial health. These risks include competitive pressures, regulatory challenges, and fluctuating market conditions.
Industry Competition
Competition in the real estate sector remains intense. The company reported a 16.2% decrease in commercial property revenue, dropping to $178.5 million in 2024 from $213.1 million in 2023. This decline is primarily attributed to the removal of certain properties from service and increased competition within the market.
Regulatory Changes
Regulatory environments can change, affecting operational costs and compliance requirements. The company has to navigate local zoning laws and building codes that may impact its development pipeline, which consists of an estimated 11.4 million square feet of potential development density.
Market Conditions
Market conditions, including interest rates and economic downturns, pose a risk. As of September 30, 2024, the weighted average effective interest rates for the company’s mortgage loans were 6.12% for variable rates and 4.54% for fixed rates. Rising interest rates increase borrowing costs, affecting profitability.
Operational Risks
The company reported a 5.8% decrease in property rental revenue to $113.3 million for the three months ended September 30, 2024. Lower occupancy rates, particularly in the commercial segment, which saw a decline to 80.7% from 82.3%, can impact cash flow significantly.
Financial Risks
Financial risks are highlighted by the company's net loss attributable to common shareholders, which was $27.0 million for Q3 2024 compared to $58.0 million in Q3 2023. Additionally, interest expense increased by 20.9% to $97.4 million in 2024, which could strain financial resources further.
Strategic Risks
The strategic decision to repurpose older office spaces, due to the anticipated vacancy of approximately 475,000 square feet, reflects a response to current market demands but carries the risk of unsuccessful redevelopments.
Mitigation Strategies
To mitigate these risks, the company plans to focus on leasing and operational efficiency. The multifamily portfolio reported an occupancy rate of 95.7% as of September 30, 2024, which is a positive indicator amidst overall market challenges. Furthermore, the company continues to explore joint venture capital sources to fund its development pipeline as market conditions improve.
| Risk Factor | Impact | Current Metrics |
|---|---|---|
| Industry Competition | Revenue decline | $178.5 million (2024) vs. $213.1 million (2023) |
| Regulatory Changes | Increased compliance costs | Pending regulatory assessments |
| Market Conditions | Higher borrowing costs | Variable Rate: 6.12%, Fixed Rate: 4.54% |
| Operational Risks | Cash flow reduction | Occupancy: 80.7% (Commercial) |
| Financial Risks | Net losses | Net Loss: $27.0 million (Q3 2024) |
| Strategic Risks | Vacancy and redevelopment challenges | Vacant Space: 475,000 square feet |
Future Growth Prospects for JBG SMITH Properties (JBGS)
Future Growth Prospects for JBG SMITH Properties
Key growth drivers for the company include:
- Increased occupancy rates in the multifamily portfolio, which reached 95.7% as of September 30, 2024, up from 94.3% in June 2024.
- Effective rent increases of 4.5% for new leases and 6.1% for renewals during the third quarter of 2024.
- Leasing activity from newly delivered assets, The Grace and Reva, which began leasing in January 2024 with 64.7% and 56.8% leased as of September 30, 2024.
- Anticipated delivery of the under-construction multifamily asset in National Landing, with 775 units expected in the third quarter of 2025.
Future Revenue Growth Projections
Revenue growth is projected based on the following estimates:
- Property rental revenue decreased by 4.5% to $348.5 million in 2024 from $364.9 million in 2023, primarily due to a $32.8 million decrease in revenue from commercial assets.
- Multifamily property revenue increased by 2.8% to $159.9 million in 2024 from $155.6 million in 2023.
- Net loss attributable to common shareholders was $27.0 million, or $0.32 per diluted share for Q3 2024, compared to a loss of $58.0 million, or $0.58 per diluted share for Q3 2023.
Strategic Initiatives and Partnerships
Strategic initiatives to drive future growth include:
- Development pipeline estimated at 11.4 million square feet of potential density, with plans to source joint venture capital.
- Efforts to repurpose older and under-leased buildings for redevelopment into multifamily or hospitality uses, targeting buildings with long-term viability.
- Active evaluation of asset sales and recapitalization opportunities to enhance capital allocation for higher growth projects.
Competitive Advantages
Competitive advantages that position the company for growth include:
- Strong occupancy rates in the multifamily segment, which are critical for sustained revenue generation.
- Effective rent growth strategies that have resulted in increased rental income despite market challenges.
- A diversified portfolio that includes both residential and commercial properties, allowing for strategic adjustments based on market conditions.
Financial Summary Table
| Metric | Q3 2024 | Q3 2023 | Change |
|---|---|---|---|
| Net Loss Attributable to Common Shareholders | $27.0 million | $58.0 million | Improved by $31.0 million |
| Property Rental Revenue | $348.5 million | $364.9 million | Decreased by $16.4 million |
| Occupancy Rate (Multifamily) | 95.7% | 94.3% | Increased by 140 basis points |
| Effective Rent Increase (New Leases) | 4.5% | N/A | N/A |
| Expected Units Delivered (2025) | 775 | N/A | N/A |
JBG SMITH Properties (JBGS) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- JBG SMITH Properties (JBGS) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of JBG SMITH Properties (JBGS)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View JBG SMITH Properties (JBGS)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.