Financials Canadian Apartment Properties Real Estate Investment Trust

Equities

CAR.UN

CA1349211054

Residential REITs

Market Closed - Toronto S.E. 04:00:00 2024-05-28 pm EDT 5-day change 1st Jan Change
43.64 CAD -1.78% Intraday chart for Canadian Apartment Properties Real Estate Investment Trust -3.60% -10.57%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 8,986 8,597 10,502 7,343 8,264 7,505 -
Enterprise Value (EV) 1 8,986 8,597 10,502 14,347 8,264 14,632 14,624
P/E ratio 7.06 x 9.27 x 7.49 x 547 x -20.2 x 14.5 x 16.2 x
Yield - 2.76% 2.35% 3.4% 2.97% 3.41% 3.48%
Capitalization / Revenue 11.6 x 9.74 x 11.3 x 7.29 x 7.76 x 6.69 x 6.4 x
EV / Revenue 11.6 x 9.74 x 11.3 x 14.2 x 7.76 x 13 x 12.5 x
EV / EBITDA 18.6 x 15.4 x 18.3 x 23.4 x 13 x 21.3 x 19.9 x
EV / FCF 42,334,668 x 36,353,027 x -18,794,369 x -51,608,107 x 125,735,764 x - -
FCF Yield 0% 0% -0% -0% 0% - -
Price to Book - - - - - - -
Nbr of stocks (in thousands) 169,524 171,983 175,145 172,046 169,339 168,924 -
Reference price 2 53.01 49.99 59.96 42.68 48.80 43.64 43.64
Announcement Date 2/26/20 2/24/21 2/23/22 2/22/23 2/22/24 - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 777.9 882.6 933.1 1,007 1,065 1,122 1,173
EBITDA 1 482 559.7 575.2 612.4 636.2 685.6 733.5
EBIT - - - - - - -
Operating Margin - - - - - - -
Earnings before Tax (EBT) 1 - 954.5 1,474 3.603 -488.1 457.5 463.3
Net income 1 1,195 925.9 1,393 13.64 -411.6 519.9 309
Net margin 153.68% 104.9% 149.26% 1.35% -38.63% 46.36% 26.33%
EPS 2 7.512 5.393 8.003 0.0780 -2.419 3.000 2.700
Free Cash Flow 212.3 236.5 -558.8 -278 65.72 - -
FCF margin 27.29% 26.79% -59.88% -27.6% 6.17% - -
FCF Conversion (EBITDA) 44.04% 42.25% - - 10.33% - -
FCF Conversion (Net income) 17.76% 25.54% - - - - -
Dividend per Share 2 - 1.380 1.409 1.450 1.450 1.490 1.518
Announcement Date 2/26/20 2/24/21 2/23/22 2/22/23 2/22/24 - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 240.7 246.6 251.7 252 256.9 260.9 263.8 268.4 272.2 275.8 275.3 279.8 282.5 279.9 281.6
EBITDA 1 - - - - - - - 164 160.4 - 171.1 174.5 170.8 - -
EBIT - - - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - - - -
Earnings before Tax (EBT) 1 - - - 66.06 124.9 -148.4 25.71 -362.5 -2.835 184.3 113.8 121.2 113.8 114.8 117
Net income 1 - - - 63.16 155.5 -103.2 39.98 -357.5 9.212 182.1 43 35.8 18.1 9.5 -14.9
Net margin - - - 25.06% 60.53% -39.56% 15.16% -133.22% 3.38% 66.03% 15.62% 12.79% 6.41% 3.39% -5.29%
EPS - - - - - - - - - - - - - - -
Dividend per Share 2 - - - - - 0.3620 - - - - 0.3800 0.3800 0.3900 - -
Announcement Date 2/23/22 5/16/22 8/10/22 11/8/22 2/22/23 5/12/23 8/3/23 11/8/23 2/22/24 5/8/24 - - - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - 7,004 - 7,127 7,119
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - - - 11.44 x - 10.4 x 9.706 x
Free Cash Flow 212 236 -559 -278 65.7 - -
ROE (net income / shareholders' equity) - - - - - - -
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share - - - - - - -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 2/26/20 2/24/21 2/23/22 2/22/23 2/22/24 - -
1CAD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
43.64 CAD
Average target price
56 CAD
Spread / Average Target
+28.32%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. CAR.UN Stock
  4. Financials Canadian Apartment Properties Real Estate Investment Trust