Data is not available at this time.
Capital & Counties Properties PLC (Capco) operates as a specialized retail-focused REIT, with its flagship asset being Covent Garden, a premier mixed-use destination in central London. The company’s revenue model is anchored in long-term leases, blending high-end retail, dining, and office spaces, which benefit from strong foot traffic and premium tenant demand. Covent Garden’s curated tenant mix and strategic location in London’s West End reinforce its resilience despite broader retail sector headwinds. Capco’s focus on experiential retail and adaptive reuse of heritage properties differentiates it from conventional retail REITs, positioning it as a niche player in urban regeneration. The company’s portfolio is concentrated in prime London real estate, leveraging scarcity value and tourism-driven demand. However, its exposure to discretionary retail and hospitality segments introduces cyclical risks, mitigated partly by its diversified tenant base and long lease maturities. Capco’s market position is underpinned by its active asset management approach, targeting value appreciation through repositioning and selective development.
In FY 2022, Capco reported revenue of £74.1 million (GBp), reflecting the impact of pandemic recovery on tenant demand. The company posted a net loss of £211.8 million (GBp), driven by valuation declines in its investment properties amid rising interest rates. Operating cash flow of £7 million (GBp) suggests modest operational liquidity, though profitability metrics remain pressured by macroeconomic uncertainty and sector-specific challenges.
Capco’s diluted EPS of -0.25 GBp highlights earnings volatility tied to property valuations. The absence of capital expenditures in FY 2022 indicates a pause in development activity, possibly to conserve liquidity. The company’s ability to stabilize earnings hinges on lease renewals and rental growth, though near-term headwinds persist in the retail and office sectors.
Capco maintains a balanced leverage profile, with total debt of £744.4 million (GBp) against cash reserves of £116.5 million (GBp). The debt-to-equity ratio appears manageable, supported by unencumbered assets. However, rising interest rates could pressure refinancing costs, necessitating prudent capital allocation to maintain financial flexibility.
The company’s growth prospects are tied to Covent Garden’s performance and potential value-add initiatives. A dividend of 0.03 GBp per share signals a conservative payout policy, prioritizing balance sheet strength over immediate shareholder returns. Long-term growth may depend on London’s tourism recovery and adaptive reuse opportunities in its portfolio.
Capco’s market cap of approximately £1.12 billion (GBp) reflects investor caution toward retail-exposed REITs. A beta of 1.08 suggests moderate sensitivity to market movements. Valuation metrics likely incorporate downside risks from rising rates and structural shifts in retail demand, offset by prime asset scarcity.
Capco’s strategic advantage lies in its irreplaceable London assets and active management approach. The outlook remains cautious, with recovery contingent on macroeconomic stability and tenant demand. The company’s focus on experiential retail and mixed-use development could position it for long-term resilience, though near-term volatility persists.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |