|
Market Closed -
Toronto S.E.
02:30:00 10/11/2026 am IST
|
5-day change | 1st Jan Change | ||
| 9.500 CAD | -0.42% |
|
-0.21% | -7.14% |
| 14/10 | PRESS DIGEST-Canada - October 14 | RE |
| 09/10 | PRESS DIGEST-Canada - October 12 | RE |
Company Valuation: H&R Real Estate Investment Trust
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,687 | 3,220 | 2,592 | 2,432 | 2,686 | 2,525 | - | - |
| Change | - | -31.3% | -19.48% | -6.21% | 10.47% | -6.01% | - | - |
| Enterprise Value (EV) 1 | 4,687 | 7,283 | 6,393 | 6,035 | 2,686 | 4,770 | 4,689 | 3,835 |
| Change | - | 55.39% | -12.22% | -5.6% | -55.49% | 77.57% | -1.7% | -18.21% |
| P/E | 7.82x | 4.19x | 45.2x | -21.7x | -3.62x | 17x | 9.73x | 9.45x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0.1x | -0.5x | 0x | -0x | -0x | 0.1x | 3.09x |
| Capitalization / Revenue | 4x | 3.34x | 2.6x | 2.5x | 2.74x | 3.42x | 3.35x | 3.07x |
| EV / Revenue | 4x | 7.55x | 6.41x | 6.2x | 2.74x | 6.46x | 6.23x | 4.67x |
| EV / EBITDA | 7.4x | 12.1x | 10.2x | 9.91x | 4.33x | 10.7x | 11.6x | 9.38x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | 11.6x | - | 25.2x | 25.7x | 18.3x | -8.92x | 670x | 256x |
| FCF Yield | 8.64% | - | 3.96% | 3.89% | 5.45% | -11.2% | 0.15% | 0.39% |
| Dividend per Share 2 | 0.69 | 0.54 | 0.7 | 0.6 | 0.6 | 0.5967 | 0.5967 | 0.6 |
| Rate of return | 4.25% | 4.46% | 7.07% | 6.47% | 5.87% | 6.25% | 6.25% | 6.29% |
| EPS 2 | 2.078 | 2.893 | 0.2189 | -0.4277 | -2.827 | 0.56 | 0.98 | 1.01 |
| Distribution rate | 33.2% | 18.7% | 320% | -140% | -21.2% | 107% | 60.9% | 59.4% |
| Net sales 1 | 1,172 | 965 | 997.8 | 973.4 | 980.5 | 738.8 | 753.1 | 822 |
| EBITDA 1 | 633.6 | 601.7 | 627 | 608.8 | 620.2 | 446.4 | 402.5 | 409 |
| EBIT | - | - | - | - | - | - | - | - |
| Net income 1 | 597.9 | 844.8 | 61.69 | -119.7 | -791.6 | 144.7 | 274 | 284 |
| Net Debt 1 | - | 4,063 | 3,801 | 3,604 | - | 2,245 | 2,164 | 1,310 |
| Reference price 2 | 16.250 | 12.110 | 9.900 | 9.280 | 10.230 | 9.540 | 9.540 | 9.540 |
| Nbr of stocks (in thousands) | 2,88,440 | 2,65,885 | 2,61,868 | 2,62,016 | 2,62,566 | 2,64,637 | - | - |
| Announcement Date | 14/02/22 | 13/02/23 | 13/02/24 | 12/02/25 | 12/02/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.04x | 6.46x | 10.69x | 6.25% | 179.08Cr | |
| 22.01x | 12.74x | 15.28x | 5.77% | 1.5TCr | |
| 8.49x | 14.53x | 18.8x | 6.19% | 746.78Cr | |
| 13.59x | 15.54x | 17.85x | 4.72% | 682.35Cr | |
| 21.94x | 13.69x | 15.12x | 4.55% | 616.11Cr | |
| 8.4x | 14.03x | 17.88x | 5.68% | 590.01Cr | |
| 10.54x | 14.94x | 15.92x | 6.83% | 587.88Cr | |
| 10.31x | 16.29x | 19.67x | 8.49% | 544.57Cr | |
| 13.45x | 11.97x | 13.66x | 5.13% | 531.46Cr | |
| 18.45x | 10.17x | 12.7x | 6.22% | 456.13Cr | |
| Average | 14.42x | 13.04x | 15.76x | 5.98% | 643.13Cr | |
| Weighted average by Cap. | 15.15x | 13.54x | 16.17x | 5.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HR.UN Stock
- Valuation H&R Real Estate Investment Trust
Select your edition
All financial news and data tailored to specific country editions
