Data is not available at this time.
BSR Real Estate Investment Trust (BSR REIT) is a Canadian-based REIT specializing in multifamily garden-style residential properties across the Sunbelt region of the United States. The REIT focuses on primary and secondary markets, benefiting from demographic trends favoring migration to warmer climates and affordable housing demand. Its portfolio is strategically positioned to capitalize on rental income growth, supported by strong occupancy rates and long-term tenant stability. BSR REIT operates as an internally managed trust, allowing for direct oversight of property acquisitions, management, and capital allocation. The Sunbelt’s population growth and economic expansion provide a favorable backdrop for rental demand, enhancing the REIT’s revenue resilience. While competing with larger national players, BSR REIT differentiates itself through localized expertise and a disciplined approach to property selection, targeting value-add opportunities in underserved markets. The REIT’s focus on garden-style apartments—a segment with lower turnover and stable cash flows—strengthens its defensive positioning within the residential real estate sector.
BSR REIT reported revenue of CAD 168.7 million for the period, reflecting its core rental income stream. However, net income stood at a loss of CAD 40.2 million, with diluted EPS of -1.2, indicating challenges in profitability, likely due to interest expenses or property valuation adjustments. Operating cash flow of CAD 79.4 million suggests underlying cash generation remains stable, supporting operational and distribution commitments.
The REIT’s operating cash flow demonstrates its ability to generate liquidity from rental operations, though negative net income raises questions about earnings sustainability. With no reported capital expenditures, BSR REIT appears to prioritize maintaining its existing portfolio over aggressive expansion, which may limit near-term growth but preserves capital efficiency.
BSR REIT holds CAD 8.7 million in cash and equivalents against total debt of CAD 829.3 million, indicating a leveraged balance sheet. The debt load warrants monitoring, particularly in a rising interest rate environment, though the REIT’s asset base provides collateral support. The absence of capex suggests a focus on deleveraging or refinancing strategies.
The REIT’s growth is tied to organic rental income increases rather than portfolio expansion, given the lack of capex. Its dividend payout of CAD 0.71691 per share reflects a commitment to income distribution, though sustainability depends on stabilizing profitability and cash flow. Demographic tailwinds in the Sunbelt could support gradual rent growth.
With a market cap of CAD 985 million and a beta of 0.944, BSR REIT is perceived as relatively stable compared to broader equity markets. Investors likely price in steady cash flows from its residential portfolio, though negative earnings may weigh on valuation multiples until profitability improves.
BSR REIT’s focus on Sunbelt multifamily assets aligns with long-term housing demand trends, offering resilience against economic cycles. Its internally managed structure provides cost advantages, while selective acquisitions could enhance growth. Challenges include managing debt and interest costs, but the REIT’s niche positioning and operational cash flow support a cautiously optimistic outlook.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |