Kilroy Realty Corporation (KRC)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 898 | 955 | 1,097 | 1,130 | 1,136 | 1,113 | 1,094 | 1,077 |
| Operating profit | $m | 316 | 275 | ||||||
| Net profit | $m | 187 | 628 | 233 | 212 | 211 | 276 | 169 | 30 |
| EPS reported | $ | 2.32 | 1.43 | ||||||
| Operating cashflow per share | $ | 4.76 | 4.40 | ||||||
| Capex per share | $ | 5.78 | 6.45 | ||||||
| FCF per share | $ | -1.02 | -2.06 | ||||||
| Free cash flow | $m | -122 | -240 | ||||||
| Net debt | $m | 4,507 | 4,248 | ||||||
| Book value equity | $m | 5,421 | 5,226 | ||||||
| Book value per share | $ | 45.55 | 44.40 | ||||||
| Number of shares | m | 119.01 | 117.7 | ||||||
| DPS (TTM paid) | $ | 2.16 | 2.70 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 16.11 | 23.94 | ||||||
| P/B LTM | x | 0.82 | 0.85 | ||||||
| P/S LTM | x | 4.00 | 4.06 | ||||||
| P/FCF LTM | x | -36.56 | -18.50 | ||||||
| EV/EBITDA LTM | x | 11.27 | 12.26 | ||||||
| EV/Sales LTM | x | 8.19 | 7.89 | ||||||
| Earnings Yield LTM | % | +6.21% | +4.18% | ||||||
| FCF Yield | % | -2.74% | -5.40% | ||||||
| Quality | |||||||||
| ROE | % | +5.09% | +3.17% | ||||||
| ROIC | % | +2.93% | +2.66% | ||||||
| Operating margin | % | +28.36% | +25.09% | ||||||
| Gross margin | % | +67.00% | +48.71% | ||||||
| FCF/Sales | % | -10.93% | -21.96% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +31.07% | -19.21% | ||||||
| Sales Growth YoY | % | -2.02% | -3.63% | ||||||
| Net Income Growth YoY | % | +30.87% | -19.76% | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | -5.68% | -17.91% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +5.80% | +5.95% | ||||||
| Dividend Growth | % | 0.00% | +25.00% | ||||||
| Payout Ratio | % | +93.39% | +151.93% | ||||||
| FCF/Debt | x | -0.03 | -0.05 | ||||||
| Net Debt/EBITDA | x | 5.77 | 5.94 | ||||||
| EBIT/Net interest | x | 1.71 | 1.35 | ||||||
| Net debt/market cap | % | +1.06% | +1.07% | ||||||
| Net debt/Equity | x | 0.83 | 0.81 | ||||||
| Gross debt/equity | x | 0.89 | 0.89 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Kilroy Realty Corporation (NYSE: KRC) is a distinguished real estate investment trust (REIT) and a leading developer on the West Coast of the United States. Its operations span key markets including San Diego, Greater Los Angeles, the San Francisco Bay Area, and the Pacific Northwest. Globally celebrated for its commitment to sustainability, excellence in building operations, and groundbreaking innovation and design, KRC stands out. The company, a pioneer in fostering eco-friendly real estate, crafts modern work environments specifically designed to boost creativity, enhance productivity, and improve employee retention for prominent clients in technology, entertainment, life sciences, and business services sectors. As a publicly traded entity and an S&P MidCap 400 Index member, KRC brings over seven decades of expertise to the development, acquisition, and management of office and mixed-use properties. As of September 30, 2020, Kilroy Realty's stabilized portfolio encompassed approximately 14.3 million square feet, primarily comprising office and life science facilities, with an occupancy rate of 92.2% and a leased rate of 95.5%. Additionally, the company managed 808 residential units located in Hollywood and San Diego, which recorded average quarterly occupancy rates of 85.0% and 37.5%, respectively. Furthermore, KRC had seven development projects underway, representing an estimated total investment of $1.9 billion. These projects account for roughly 2.3 million square feet of new office and life science space, 90% of which was already leased.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Kilroy Realty Corporation (NYSE: KRC) is a distinguished real estate investment trust (REIT) and a leading developer on the West Coast of the United States. Its operations span key markets including San Diego, Greater Los Angeles, the San Francisco Bay Area, and the Pacific Northwest. Globally celebrated for its commitment to sustainability, excellence in building operations, and groundbreaking innovation and design, KRC stands out. The company, a pioneer in fostering eco-friendly real estate, crafts modern work environments specifically designed to boost creativity, enhance productivity, and improve employee retention for prominent clients in technology, entertainment, life sciences, and business services sectors. As a publicly traded entity and an S&P MidCap 400 Index member, KRC brings over seven decades of expertise to the development, acquisition, and management of office and mixed-use properties. As of September 30, 2020, Kilroy Realty's stabilized portfolio encompassed approximately 14.3 million square feet, primarily comprising office and life science facilities, with an occupancy rate of 92.2% and a leased rate of 95.5%. Additionally, the company managed 808 residential units located in Hollywood and San Diego, which recorded average quarterly occupancy rates of 85.0% and 37.5%, respectively. Furthermore, KRC had seven development projects underway, representing an estimated total investment of $1.9 billion. These projects account for roughly 2.3 million square feet of new office and life science space, 90% of which was already leased.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free