Loading institutional data...
Loading institutional data...
No institutional (13F) filings cover this company, so the Overview and 13F tabs are thin. Everything drawn from its SEC filings is here.
Loading snapshot...
Loading financials...
Loading valuation...
Loading analysis...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
A reverse discounted cash flow is not shown for a REIT.
Depreciation swamps reported earnings for a property owner — which is why FFO exists. EBITDA leverage and a net-income DCF both mislead here.
Classified from the filings: SIC code.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
Ranked against 32 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-09-30.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CBRE | $37.1B | 33.5× | — | 0.9× | 13.4% | 18.7% | 2.9% | 13.0% | 7.1% | — | 275 |
| BEKE | $19.4B | 147.6× | 42.0× | 1.4× | 5.6% | 21.4% | 3.2% | 4.5% | 4.5% | -2.5× | 39 |
| JLL | $16.4B | 21.9× | 12.3× | 0.6× | 11.4% | — | 3.0% | 10.6% | 10.4% | -0.4× | 168 |
| INVH | $15.5B | 27.7× | — | 5.7× | 4.2% | — | 21.5% | 6.2% | 3.3% | — | 133 |
| TRNO | $7.1B | 16.8× | — | 15.0× | 24.5% | — | 84.6% | 9.7% | 7.9% | — | 72 |
| COMP | $6.9B | — | 136.1× | 1.0× | 23.7% | — | -0.8% | -7.5% | -7.5% | -4.0× | 78 |
| FSV | $6.1B | 45.7× | 13.4× | 1.1× | 5.4% | — | 3.5% | 13.9% | 7.8% | 1.8× | 47 |
| CIGI | $4.9B | 47.9× | 10.2× | 0.9× | 15.3% | — | 4.0% | 14.6% | 7.1% | 2.3× | 21 |
| JOE | $4.0B | 35.2× | 21.8× | 7.7× | 27.4% | 43.1% | 22.5% | 15.1% | 10.0% | 1.4× | 72 |
| CURB | $3.5B | 77.1× | — | 18.9× | 51.3% | — | 21.8% | 2.1% | 1.7% | — | 48 |
| CWK | $3.1B | 35.0× | 9.1× | 0.3× | 8.9% | — | 0.9% | 4.5% | 1.9% | 3.5× | 3 |
| UE | $2.5B | 26.9× | — | 5.3× | 6.1% | — | 19.8% | 6.8% | 6.8% | — | 45 |
| NMRK | $2.1B | 16.9× | 9.0× | 0.6× | 20.3% | — | 3.8% | 8.6% | 5.9% | 1.6× | 58 |
| GTY | $1.9B | 20.7× | — | 8.5× | 9.0% | — | 35.7% | 7.4% | 3.8% | — | 66 |
| OPEN | $1.7B | — | — | 0.4× | -15.2% | 8.0% | -29.7% | -129% | -129% | — | 66 |
| IIPR | $1.4B | 13.2× | 9.0× | 5.4× | -13.8% | — | 44.5% | 6.4% | 5.3% | 1.8× | 68 |
| FOR | $1.2B | 7.3× | — | 0.7× | 10.1% | 21.9% | 10.1% | 9.5% | 6.5% | — | 29 |
| AGNT | $648M | — | — | 0.1× | 4.5% | 7.0% | -0.5% | -9.4% | -9.4% | — | — |
| HPP | $572M | — | 1.3× | 0.7× | -1.3% | 48.5% | -71.3% | -19.9% | -19.9% | -0.4× | 32 |
| GOOD | $553M | 81.6× | — | 3.4× | 8.0% | — | 12.0% | 11.2% | 1.9% | — | 47 |
| REAX | $508M | — | — | 0.3× | 55.7% | 8.4% | -0.4% | -15.7% | -15.7% | — | — |
| AHRT | $454M | — | 14.0× | 2.2× | 2.7% | — | 2.7% | 0.9% | 0.3% | 10.3× | 43 |
| TRC | $443M | — | — | 8.9× | 18.4% | 29.2% | 0.2% | 0.0% | 0.0% | — | 26 |
| SKYH | $391M | 109.9× | — | 14.2× | 86.6% | — | 68.3% | 10.9% | 5.2% | — | 17 |
| BOC | $369M | — | 30.7× | 3.2× | 5.6% | 65.8% | -10.9% | -2.4% | -2.2% | 2.5× | 21 |
| NEN | $159M | — | 14.9× | 1.8× | 10.8% | — | 6.8% | — | — | 11.3× | — |
Peers = companies sharing NEN's sector (Operators of Apartment Buildings) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $0 buybacks = $0 returned on $10.4M FCF.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
EOD close · as of 2026-10-30
How a revenue dollar becomes profit — FY2025
Dividends and buybacks are cash paid out, shown here against the same year's profit for scale — not funded from it.
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $89.2M 100.0% | $80.5M 100.0% | $74.5M 100.0% | $68.3M 100.0% | $62.6M 100.0% | $62.1M 100.0% | $60.5M 100.0% | $58.0M 100.0% | $52.8M 100.0% | $49.6M 100.0% |
| Selling, General & Admin | $3.1M 3.5% | $2.9M 3.6% | $2.9M 3.9% | $2.7M 4.0% | $2.5M 4.0% | $2.2M 3.6% | $2.5M 4.1% | $2.2M 3.8% | $2.0M 3.8% | $2.1M 4.2% |
| Total Operating Expenses | $67.8M 76.1% | $55.2M 68.5% | $55.7M 74.7% | $50.2M 73.5% | $48.4M 77.3% | $47.1M 75.9% | $43.2M 71.4% | $43.1M 74.3% | $38.7M 73.2% | $36.3M 73.2% |
| Operating Income | $21.3M 23.9% | $25.4M 31.5% | $18.8M 25.3% | $18.1M 26.5% | $14.2M 22.7% | $15.0M 24.1% | $17.3M 28.6% | $14.9M 25.7% | $14.1M 26.8% | $13.3M 26.8% |
| Interest Expense | $18.6M 20.8% | $15.5M 19.2% | $15.7M 21.1% | $15.0M 22.0% | $13.6M 21.8% | $13.7M 22.1% | $12.2M 20.2% | $12.4M 21.4% | $11.1M 21.0% | $10.2M 20.6% |
| Interest & Investment Income | $1.8M 2.0% | $4.5M 5.5% | $4.5M 6.0% | $1.1M 1.5% | $87 0.0% | $195 0.0% | $607 0.0% | $344 0.0% | $1K 0.0% | $1K 0.0% |
| Other Income (Expense), net | -$15.3M -17.2% | -$9.7M -12.1% | -$10.4M -13.9% | -$14.4M -21.0% | -$16.9M -27.0% | -$13.5M -21.8% | -$10.7M -17.7% | -$10.7M -18.5% | -$7.2M -13.6% | -$8.3M -16.8% |
| Income Tax Expense | — | $0 0.0% | $0 0.0% | $0 0.0% | $0 0.0% | $0 0.0% | $0 0.0% | $0 0.0% | $0 0.0% | $0 0.0% |
| Net Income | $6.0M 6.8% | $15.7M 19.4% | $8.5M 11.4% | $3.7M 5.5% | -$2.7M -4.3% | $1.4M 2.3% | $6.5M 10.8% | $4.2M 7.2% | $6.9M 13.1% | $5.0M 10.0% |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
EOD close · as of 2026-10-30
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
ROIC is not available for this period, so the share of ROE attributable to leverage cannot be separated out.
What the company owes vs. what it holds
This shows debt/cash structure and net leverage. The year-by-year maturity schedule is on the Debt & Leverage tab.
Latest year: profit growth vs revenue growth
Profit and sales moved in opposite directions this year.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| SG&A | 3.8 | 4.1 | 3.6 | 4.0 | 4.0 | 3.9 | 3.6 | 3.5 |
| Operating Income | 25.7 | 28.6 | 24.1 | 22.7 | 26.5 | 25.3 | 31.5 | 23.9 |
| Income Tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — |
| Net Income | 7.2 | 10.8 | 2.3 | -4.3 | 5.5 | 11.4 | 19.4 | 6.8 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on NEN: price, valuation and headline fundamentals from SEC filings. The four questions at the top of the page are where the judgements live.
Leverage ratios is not shown for a REIT.
Depreciation swamps reported earnings for a property owner — which is why FFO exists. EBITDA leverage and a net-income DCF both mislead here.
Classified from the filings: SIC code.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $26.7M (at 2025-12-31) covers the $135K due within a year 197.5× over. Scheduled principal only (excludes interest & revolver draws). As of 2014-12-31 (10-K). The cash figure is from 2025-12-31, so the two are not the same balance-sheet date — the schedule has not been refiled since.
Thin coverage — earnings barely cover interest. Effective rate ~3.5% on $531.0M of debt.
Cash vs short-term debt unavailable.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
Cost of capital cannot be computed, so the spread is unknown.
| Fiscal year | Gross margin | Operating margin | Net margin |
|---|---|---|---|
| FY2016 | not reported | 26.8% | 10.0% |
| FY2017 | not reported | 26.8% | 13.1% |
| FY2018 | not reported | 25.7% | 7.2% |
| FY2019 | not reported | 28.6% | 10.8% |
| FY2020 | not reported | 24.1% | 2.3% |
| FY2021 | not reported | 22.7% | -4.3% |
| FY2022 | not reported | 26.5% | 5.5% |
| FY2023 | not reported | 25.3% | 11.4% |
| FY2024 | not reported | 31.5% | 19.4% |
| FY2025 | not reported | 23.9% | 6.8% |
No material counter-signal in the checked set: ROIC vs WACC spread, 5-year spread history, gross margin trend, operating margin trend, net margin against 3 years ago, revenue growth, ROIC ex-goodwill gap.
Missing from our data, so excluded from this answer: tax_rate.
Converts 4.77x of reported profit into free cash flow over 5 years, with accruals negative.
Capex has been below depreciation for 7 consecutive years (0.29x on average over the last 5). Spending less than the asset base is consuming flatters free cash flow now and defers the cost — though depreciation also covers amortisation of acquired intangibles, which capex is not meant to replace.
Missing from our data, so excluded from this answer: share_based_compensation.
Leverage is not measurable this way for a reit.
This schedule comes from a filing dated 2014-12-31, 4323 days old. Maturities are shown relative to that date, not to today.
Ladder as of 2014-12-31 (10-K); cash from the 2025-12-31 balance sheet; FCF from FY2025.
Balance sheet at 2025-12-31. Undrawn revolving credit is not shown: the tag is collected but not yet mapped through to the API.
Depreciation swamps reported earnings for a property owner — which is why FFO exists. EBITDA leverage and a net-income DCF both mislead here.
Missing from our data, so excluded from this answer: capital adequacy metrics for this archetype.
At $45.96, free cash flow must compound 16.01%/yr for 10 years. It has done -12.02%/yr over 6 years.
| Fiscal year | FCF growth | Price requires |
|---|---|---|
| FY2020 | −22.3% | 16.0% |
| FY2021 | −9.6% | 16.0% |
| FY2022 | 36.5% | 16.0% |
| FY2023 | 12.3% | 16.0% |
| FY2024 | −19.5% | 16.0% |
| FY2025 | −46.5% | 16.0% |
The cost of capital could not be computed for this company, so the requirement is solved at the published 10% default — a different rate would move it materially.
| Step | Amount | Running total |
|---|---|---|
| Net income | $6M | $6M |
| Share-based comp | not reported | not reported |
| Other non-cash & working capital | $22M | $28M |
| Operating cash flow | $28M | $28M |
| Capex | −$17M | $10M |
| Free cash flow | $10M | $10M |
| Fiscal year | Revenue growth | Receivables growth | Gap |
|---|---|---|---|
| FY2020 | 2.7% | 191.4% | 188.7 points |
| FY2021 | 0.9% | -33.8% | -34.6 points |
| FY2022 | 9.0% | -29.9% | -38.9 points |
| FY2023 | 9.1% | 45.4% | 36.4 points |
| FY2024 | 8.1% | 28.0% | 19.9 points |
| FY2025 | 10.8% | 17.0% | 6.2 points |
| Fiscal year | DSO | DIO | DPO | Cash conversion cycle |
|---|---|---|---|---|
| FY2019 | 2.9 days | not reported | not reported | not reported |
| FY2020 | 8.3 days | not reported | not reported | not reported |
| FY2021 | 5.5 days | not reported | not reported | not reported |
| FY2022 | 3.5 days | not reported | not reported | not reported |
| FY2023 | 4.7 days | not reported | not reported | not reported |
| FY2024 | 5.5 days | not reported | not reported | not reported |
| FY2025 | 5.8 days | not reported | not reported | not reported |
| Fiscal year | Accruals / assets |
|---|---|
| FY2019 | -5.4 percent |
| FY2020 | -5.5 percent |
| FY2021 | -5.2 percent |
| FY2022 | -4.5 percent |
| FY2023 | -4.1 percent |
| FY2024 | -4.1 percent |
| FY2025 | -4.3 percent |
Below the line, the asset base is being consumed faster than it is replaced.
Below the line for 7 consecutive years to the latest.
Depreciation here includes amortisation of acquired intangibles — goodwill written down over time, customer lists, acquired technology. Capex does not replace those and is not meant to, so an acquisitive or asset-light company sits below 1.0 permanently and correctly. The signal is cleanest for capital-intensive businesses, where the two measure the same physical base. For that reason this informs the earnings-quality verdict but never caps it.