Broadstone Net Lease BNL

REIT - Specialty, Real Estate

$17.36

−1.08%

Market cap: $3.3B
PE: 22.8×; 6y median 24.0×
Forward PE: n/m; not a meaningful number
Price to FFO: 11.3×; its own FFO
Price to sales: 7.0×
EV/EBIT: 24.3×
Revenue, 12 months: $476.2M; +8% on a year ago
Net margin: 30.6%

Broadstone Net Lease trades at 11.3× its funds from operations, the earnings measure REITs are valued on. Revenue was $476.2M over the last twelve months, up 8% on a year earlier with a 31% net margin.

Charts

Financials

Income statement for BNL, by quarter
Income statement	Q3 FY23	Q4 FY23	Q1 FY24	Q2 FY24	Q3 FY24	Q4 FY24	Q1 FY25	Q2 FY25	Q3 FY25	Q4 FY25	Q1 FY26	Q2 FY26
	$109.5M+6%	$105M−6%	$105.4M−12%	$105.9M−3%	$108.4M−1%	$112.1M+7%	$108.7M+3%	$113M+7%	$114.2M+5%	$118.3M+6%	$121.4M+12%	$122.3M+8%
Cost of revenue	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Gross profit	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
SG&A	$10.1M+2%	$9.4M+1%	$9.4M−9%	$9.9M+4%	$8.7M−14%	$9.9M+6%	$9.7M+3%	$9.6M−3%	$10M+14%	$9.7M−3%	$10.3M+7%	$11.9M+24%
	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Interest expense	$19.7M−2%	$19M−20%	$18.6M−12%	$17.8M−12%	$18.2M−8%	$19.6M+3%	$20.1M+8%	$21.1M+19%	$28.2M+55%	$25.1M+28%	$25.3M+26%	$25.8M+22%
	n/a	n/a	n/a	$531K	−$291K	$526K	$355K	$199K−63%	$208K	$391K−26%	$311K−12%	$346K+74%
Net income	$49.7M+83%	$6.5M−81%	$65.1M+66%	$35.3M−41%	$35.6M−28%	$26.4M+307%	$16.7M−74%	$20.2M−43%	$26.5M−26%	$33.1M+26%	$46.4M+177%	$39.8M+97%
	$0.26+63%	$0.03−84%	$0.35+67%	$0.19−41%	$0.19−27%	$0.13+333%	$0.09−74%	$0.10−47%	$0.14−26%	$0.17+31%	$0.24+167%	$0.21+110%
	196.4M+7%	196.4M+7%	196.4M+0%	196.5M+0%	196.9M+0%	196.1M−0%	196.9M+0%	197.1M+0%	197.6M+0%	197.9M+1%	199.8M+2%	200.3M+2%

Revenue: Q1 FY16: 6 months less the 3 months printed beside them.

Cost of revenue: Q1 FY17: 6 months less the 3 months printed beside them.

Gross profit: Q1 FY17: 6 months less the 3 months printed beside them. 19 periods, Q2 FY17 to Q4 FY21: not printed by the filing, worked out from its own lines.

SG&A: Q1 FY16 and Q1 FY17: 6 months less the 3 months printed beside them.

Operating income: Q1 FY16: 6 months less the 3 months printed beside them. 20 periods, Q1 FY17 to Q4 FY21: not printed by the filing, worked out from its own lines.

Interest expense: Q1 FY16 and Q1 FY17: 6 months less the 3 months printed beside them.

Net income: Q1 FY16: 6 months less the 3 months printed beside them.

EPS, diluted: 7 periods, Q1 FY16 to Q4 FY25: quarter's net income to common over its shares, to the cent.

Diluted shares: Q1 FY16: share-days: the 6-month average less the second quarter's. 6 periods, Q4 FY16 to Q4 FY25: share-days: the 12-month average less the 9-month, weighted by days.

From each company's 10-Q and 10-K filings, the newest version of each figure. Quarters are as filed (a fourth quarter is the year less its first nine months), fiscal years as the 10-K prints them, restated where a later 10-K restated them, and balance sheet lines as of the period's end. A quarter whose 10-Q isn't filed yet is from the company's results release. Growth is on the same period a year earlier. A dash is a period with no figure for the line: the filing doesn't print it, or it hasn't been read yet.

Peers

Companies in REIT - Specialty nearest Broadstone Net Lease's size, closest first.

Company	Market cap	PE	Its 10y median PE	P/S	Revenue growth	Net margin
BNLBroadstone Net Lease	$3.3B	22.8×	24.0×	7.0×	+8%	30.6%
HIWHighwoods Properties	$3.4B	20.1×	21.8×	4.0×	+3%	20.8%
NHINational Health Investors	$3.3B	19.4×	21.4×	7.6×	+24%	38.6%
IRTIndependence Realty Trust	$3.5B	83.1×	50.4×	5.3×	+3%	6.5%
LXPLXP Industrial Trust	$3.6B	61.1×	26.0×	10.4×	−4%	18.7%
CXWCoreCivic	$3B	24.0×	15.2×	1.2×	+24%	5.1%
CDPCopt Defense Properties	$3.8B	23.6×	24.4×	4.9×	+4%	20.9%
DRHDiamondRock Hospitality	$2.8B	19.1×	24.3×	2.5×	+1%	13.5%
DXDynex Capital	$2.7B	4.2×	4.9×	n/m	n/m	n/m
HHHHoward Hughes	$4.2B	14.2×	17.5×	1.8×	+34%	12.3%
APLEApple Hospitality REIT	$4.3B	24.4×	21.2×	3.0×	+1%	12.2%
Peer median	$3.4B	21.8×	21.6×	4.0×	+3%	13.5%