XTSEHR.UN
Market cap1.71bUSD
Dec 24, Last price
9.37CAD
1D
0.75%
1Q
-18.17%
Jan 2017
-58.11%
Name
H&R Real Estate Investment Trust
Chart & Performance
Profile
H&R REIT is one of Canada's largest real estate investment trusts with total assets of approximately $13.3 billion at September 30, 2020. H&R REIT has ownership interests in a North American portfolio of high quality office, retail, industrial and residential properties comprising over 40 million square feet.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 903,632 8.27% | 834,640 -21.66% | 1,065,380 -3.03% | |||||||
Cost of revenue | 324,927 | 321,812 | 431,734 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 578,705 | 512,828 | 633,646 | |||||||
NOPBT Margin | 64.04% | 61.44% | 59.48% | |||||||
Operating Taxes | (30,543) | 101,437 | 5,539 | |||||||
Tax Rate | 19.78% | 0.87% | ||||||||
NOPAT | 609,248 | 411,391 | 628,107 | |||||||
Net income | 61,690 -92.70% | 844,823 41.30% | 597,907 -195.73% | |||||||
Dividends | (170,564) | (179,743) | (227,312) | |||||||
Dividend yield | 6.53% | 5.44% | 4.86% | |||||||
Proceeds from repurchase of equity | (42,736) | (248,112) | ||||||||
BB yield | 1.64% | 7.51% | ||||||||
Debt | ||||||||||
Debt current | 333,260 | 12,500 | 12,500 | |||||||
Long-term debt | 3,340,785 | 3,970,849 | 3,953,150 | |||||||
Deferred revenue | 17,886 | 986,243 | 896,801 | |||||||
Other long-term liabilities | 1,383,656 | (745,664) | 244,773 | |||||||
Net debt | 2,444,922 | 2,846,194 | 2,848,830 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 294,625 | 255,054 | 452,107 | |||||||
CAPEX | (41,168) | (35,582) | (47,089) | |||||||
Cash from investing activities | 112,862 | 225,954 | 1,495,814 | |||||||
Cash from financing activities | (420,263) | (528,262) | (1,886,639) | |||||||
FCF | 9,418,045 | 806,557 | 3,938,986 | |||||||
Balance | ||||||||||
Cash | 64,111 | 76,887 | 124,141 | |||||||
Long term investments | 1,165,012 | 1,060,268 | 992,679 | |||||||
Excess cash | 1,183,941 | 1,095,423 | 1,063,551 | |||||||
Stockholders' equity | 5,192,375 | 9,335,895 | 8,564,185 | |||||||
Invested Capital | 8,356,861 | 8,585,382 | 8,788,384 | |||||||
ROIC | 7.19% | 4.74% | 5.98% | |||||||
ROCE | 6.07% | 5.05% | 6.21% | |||||||
EV | ||||||||||
Common stock shares outstanding | 263,841 | 272,671 | 287,660 | |||||||
Price | 9.90 -18.25% | 12.11 -25.48% | 16.25 22.27% | |||||||
Market cap | 2,612,026 -20.90% | 3,302,048 -29.36% | 4,674,472 22.64% | |||||||
EV | 5,056,948 | 9,996,850 | 11,313,654 | |||||||
EBITDA | 578,705 | 512,828 | 233,653 | |||||||
EV/EBITDA | 8.74 | 19.49 | 48.42 | |||||||
Interest | 151,222 | 152,181 | 216,846 | |||||||
Interest/NOPBT | 26.13% | 29.67% | 34.22% |