Data is not available at this time.
Shaftesbury PLC is a specialized Real Estate Investment Trust (REIT) focused on prime commercial properties in London's West End, a globally recognized hub for retail, dining, and leisure. The company's portfolio spans 16 acres across high-traffic areas such as Carnaby, Seven Dials, Chinatown, Covent Garden, Soho, and Fitzrovia, comprising 611 food, beverage, and retail outlets, alongside office spaces and residential apartments. Its strategic locations near major Underground stations and Elizabeth Line hubs enhance foot traffic and tenant demand, reinforcing its competitive edge. Shaftesbury’s revenue model is anchored in long-term leases and rental income from a diversified tenant base, reducing dependency on any single sector. The firm’s joint venture in Longmartin further extends its footprint in Covent Garden, amplifying its market dominance. As a pure-play West End landlord, Shaftesbury benefits from the area’s enduring appeal to tourists, businesses, and residents, positioning it as a resilient player in urban commercial real estate.
In FY 2022, Shaftesbury reported revenue of £123.1 million (GBp), with net income reaching £119.1 million (GBp), reflecting strong operational performance. The diluted EPS stood at 0.31 GBp, indicating steady profitability. Operating cash flow was £32.9 million (GBp), though capital expenditures matched this figure, suggesting reinvestment into maintaining and enhancing its premium portfolio. The REIT’s focus on high-quality assets in prime locations supports stable cash flows and occupancy rates.
Shaftesbury’s earnings are underpinned by its ability to command premium rents in London’s West End, a testament to its portfolio’s desirability. The company’s capital efficiency is evident in its strategic joint ventures and targeted investments, such as the Longmartin partnership, which diversifies income streams without overleveraging. Its disciplined approach to capital allocation ensures sustained returns for shareholders.
The company maintains a solid balance sheet with £155.2 million (GBp) in cash and equivalents, providing liquidity for opportunistic investments. Total debt stood at £953.5 million (GBp), which is manageable given the stable rental income and asset quality. The REIT structure supports tax efficiency and dividend distributions, aligning with investor expectations for income-generating real estate holdings.
Shaftesbury’s growth is tied to the recovery and evolution of London’s West End post-pandemic, with foot traffic and tenant demand rebounding. The firm paid a dividend of 0.13 GBp per share in FY 2022, reflecting its commitment to shareholder returns. Future growth may hinge on strategic acquisitions and redevelopment opportunities within its core markets.
With a market capitalization of approximately £1.62 billion (GBp) and a beta of 0.82, Shaftesbury is viewed as a relatively stable investment within the REIT sector. The market likely prices in the long-term resilience of its West End assets, though macroeconomic factors such as interest rates and tourism trends could influence valuations.
Shaftesbury’s prime locations, diversified tenant mix, and operational expertise position it well for sustained performance. The gradual recovery of international tourism and urban foot traffic bodes well for rental income growth. However, the company must navigate challenges such as rising borrowing costs and evolving retail trends to maintain its competitive edge in the dynamic West End market.
Company description, financial data from FY 2022 filings, and market metrics from the London Stock Exchange.
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 |