Data is not available at this time.
Sun Communities, Inc. (SUI) is a leading real estate investment trust (REIT) specializing in manufactured housing communities, recreational vehicle (RV) resorts, and marinas. The company operates in the niche but resilient segment of affordable housing and leisure properties, catering to retirees, seasonal travelers, and long-term residents. Its core revenue model is driven by site rental income, ancillary services, and property appreciation, supported by a geographically diversified portfolio across the U.S. and Canada. Sun Communities has established itself as a market leader through strategic acquisitions, operational efficiency, and a focus on high-demand locations, benefiting from demographic trends favoring affordable housing and outdoor recreation. The company’s vertically integrated approach allows it to maintain strong occupancy rates and pricing power, reinforcing its competitive edge in a fragmented industry.
Sun Communities reported revenue of $3.2 billion for FY 2024, with net income of $89 million, reflecting a net margin of approximately 2.8%. The company generated $861 million in operating cash flow, underscoring its ability to convert revenue into cash efficiently. Despite modest profitability metrics, its focus on recurring rental income provides stability, though elevated debt levels and interest expenses weigh on bottom-line performance.
The company’s diluted EPS of $0.71 indicates moderate earnings power relative to its share count. Capital expenditures were negligible, suggesting a mature portfolio with limited reinvestment needs. However, the high total debt of $7.35 billion raises concerns about capital efficiency, as interest obligations may constrain future flexibility. Operating cash flow coverage of debt service remains a critical monitorable.
Sun Communities’ balance sheet shows $47.4 million in cash and equivalents against $7.35 billion in total debt, highlighting significant leverage. The debt-to-equity ratio is elevated, though typical for REITs. Liquidity depends on stable cash flows and access to capital markets, with refinancing risks mitigated by long-term maturities. Asset quality and occupancy rates provide collateral support.
Growth is driven by acquisitions and organic rent increases, though recent net income suggests tempered expansion. The dividend payout of $7.76 per share is substantial, reflecting a commitment to shareholder returns but raising sustainability questions given earnings coverage. Demographic tailwinds in affordable housing and leisure could support long-term demand, but near-term growth may be constrained by macroeconomic factors.
The market appears to price Sun Communities on cash flow stability rather than earnings growth, with a focus on dividend yield. Valuation multiples reflect sector norms, though leverage concerns may cap upside. Investor sentiment hinges on interest rate trends and occupancy resilience, with upside potential tied to operational improvements and strategic acquisitions.
Sun Communities’ scale, diversified portfolio, and operational expertise position it well in a fragmented market. Long-term demand for affordable housing and leisure properties supports its outlook, but high leverage and interest rate sensitivity pose risks. Strategic focus on high-quality assets and cost management will be critical to sustaining competitive advantages and navigating macroeconomic headwinds.
Company filings (10-K), investor presentations
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |