Equity Residential (VMRK)
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 | 2,572 | 2,464 | 2,735 | 2,874 | 2,980 | 3,101 | 3,136 | 3,161 |
| Operating profit | $m | 1,126 | 882 | ||||||
| Net profit | $m | 914 | 1,333 | 777 | 835 | 1,036 | 1,120 | 875 | 501 |
| EPS reported | $ | 2.91 | 2.28 | ||||||
| Operating cashflow per share | $ | 4.35 | 4.10 | ||||||
| Capex per share | $ | 0.95 | 1.02 | ||||||
| FCF per share | $ | 3.40 | 3.07 | ||||||
| Free cash flow | $m | 1,290 | 1,176 | ||||||
| Net debt | $m | 8,424 | 8,529 | ||||||
| Book value equity | $m | 11,041 | 10,515 | ||||||
| Book value per share | $ | 28.40 | 27.39 | ||||||
| Number of shares | m | 388.75 | 383.88 | ||||||
| DPS (TTM paid) | $ | 2.75 | 2.79 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 21.66 | 28.66 | ||||||
| P/B LTM | x | 2.16 | 2.27 | ||||||
| P/S LTM | x | 7.71 | 7.62 | ||||||
| P/FCF LTM | x | 18.53 | 20.33 | ||||||
| EV/EBITDA LTM | x | 13.95 | 14.39 | ||||||
| EV/Sales LTM | x | 10.52 | 10.37 | ||||||
| Earnings Yield LTM | % | +4.62% | +3.49% | ||||||
| FCF Yield | % | +5.40% | +4.92% | ||||||
| Quality | |||||||||
| ROE | % | +10.14% | +8.08% | ||||||
| ROIC | % | +2.19% | +4.45% | ||||||
| Operating margin | % | +36.33% | +28.12% | ||||||
| Gross margin | % | +46.32% | +45.96% | ||||||
| FCF/Sales | % | +41.59% | +37.49% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +6.99% | -16.18% | ||||||
| Sales Growth YoY | % | +4.06% | +5.24% | ||||||
| Net Income Growth YoY | % | +8.13% | -15.49% | ||||||
| FCF Growth | % | +2.77% | -6.31% | ||||||
| Operating Profit Growth | % | -38.24% | -51.64% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +4.38% | +4.36% | ||||||
| Dividend Growth | % | +35.93% | +37.78% | ||||||
| Payout Ratio | % | +92.61% | +119.33% | ||||||
| FCF/Debt | x | 0.15 | 0.14 | ||||||
| Net Debt/EBITDA | x | 3.73 | 3.76 | ||||||
| EBIT/Net interest | x | 4.75 | 2.70 | ||||||
| Net debt/market cap | % | +35.48% | +34.41% | ||||||
| Net debt/Equity | x | 0.76 | 0.81 | ||||||
| Gross debt/equity | x | 0.80 | 0.81 | ||||||
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
Equity Residential is a real estate investment trust, which engages in the acquisition, development, and management of rental apartment properties, which includes the generation of rental and other related income through the leasing of apartment units to residents. It operates through Same Store and Non-Same Store segments. The Same Store segment includes all properties acquired or completed for all of the current and comparable periods. The Non-Same Store segment includes all properties acquired during the current and prior year, any properties in lease-up and not stabilized for all of the current and comparable periods. The company was founded by Robert H. Lurie and Sam Zell in March 1993 and is headquartered in Chicago, IL.
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.
Equity Residential is a real estate investment trust, which engages in the acquisition, development, and management of rental apartment properties, which includes the generation of rental and other related income through the leasing of apartment units to residents. It operates through Same Store and Non-Same Store segments. The Same Store segment includes all properties acquired or completed for all of the current and comparable periods. The Non-Same Store segment includes all properties acquired during the current and prior year, any properties in lease-up and not stabilized for all of the current and comparable periods. The company was founded by Robert H. Lurie and Sam Zell in March 1993 and is headquartered in Chicago, IL.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free