KIM vs O: Kimco Realty and Realty Income compared
The short version
From the latest prices and each company's SEC filings. Who's ahead on each measure, not which to buy.
- Realty Income is the larger company, worth $51.0B, about 3.4 times Kimco Realty.
- Realty Income grew revenue faster over the last year (+9.7% vs +4.9%).
- Kimco Realty keeps more of each dollar of revenue as operating profit (36.0% vs 20.1%).
- On earnings, Kimco Realty is the cheaper stock (25.8x vs 44.8x).
- Kimco Realty's price assumes faster free cash flow growth: about 0% a year, against -0% for Realty Income (reverse DCF).
Side by side
The stronger figure is shaded where higher (or, for valuation multiples, lower) reads as better. How the implied growth works.
| Measure | KIM | O |
|---|---|---|
| Market cap | $15.1B | $51.0B |
| Share price | $22.16 | $54.18 |
| Revenue (last fiscal year) | $2.1B | $5.7B |
| Free cash flow (last fiscal year) | $1.1B | $3.9B |
| Revenue growth, last year | +4.9% | +9.7% |
| Revenue growth per year, last 5 fiscal years | +246.3% | +28.9% |
| Operating margin | 36.0% | 20.1% |
| Net margin | 27.8% | 20.9% |
| Return on equity | 5.9% | 3.2% |
| P/E (trailing) | 25.8x | 44.8x |
| Price / free cash flow | 19.6x | 12.8x |
| EV / EBITDA | 16.1x | 20.4x |
| FCF growth the price implies | 0.05% | -0.46% |
| Dividend yield | 4.5% | 5.9% |
| Debt / equity | 0.94x | 0.87x |
| Fundamental grade | C | C |
| Superinvestors holding it | 2 | 3 |
| Insider purchases, last 12 months | 0 | 6 |
Results from SEC filings
Revenue and free cash flow by fiscal year, from each company's 10-K filings.
Kimco Realty
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $15M | — | 2850.8% |
| 2022 | $17M | — | 3358.7% |
| 2023 | $1.8B | — | 35.8% |
| 2024 | $2.0B | — | 30.9% |
| 2025 | $2.1B | $1.1B | 36.0% |
Realty Income
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $2.1B | $1.3B | 20.3% |
| 2022 | $3.3B | $2.5B | 24.0% |
| 2023 | $4.1B | $2.9B | 21.8% |
| 2024 | $5.3B | $3.5B | 14.8% |
| 2025 | $5.7B | $3.9B | 16.8% |
Where the revenue comes from
Kimco Realty · by products, 2018
Revenues from Rental Properties$882M76%
Reimbursement Income$246M21%
Other Rental Property Income$21M2%
Management and Other Fee Incomes$15M1%
Realty Income · by products, 2018
Rental$1.3B96%
Tenant reimbursements$47M4%
Other$6M0%
Compare them in fullFifteen years of statements, quarterly results, DCF and IRR models, and any number of peers side by side.
Open KIM in InvestinglyQuestions
Which is bigger, Kimco Realty or Realty Income?
Realty Income (O), at $51.0B against $15.1B.
Is KIM or O cheaper?
By trailing P/E, Kimco Realty (25.8x) is cheaper than Realty Income (44.8x). A lower multiple can also mean the market expects less growth.
Which grows faster, KIM or O?
Realty Income: revenue grew +9.7% over the last year, against +4.9%.
Prices and ratios as of the last daily update; statements from SEC filings. Information only, not investment advice.