Backtest Dashboard
Data Audit: HASI 2 ERRORS
Hannon Armstrong Sustainable Infrastructure Capital, Inc · Mortgage · Mortgage REIT ← Terug naar screener
Verifieer tegen externe bronnen
Klik onderstaande links om handmatig te valideren tegen officiële documenten.
Gedetecteerde data-issues
| Sev | Field | Source | Waarde | Reden |
|---|---|---|---|---|
| ERROR | interest_coverage |
reitnotes_vs_eodhd | 0.148 vs 1.94 | 2-way mismatch (reitnotes=0.148 vs eodhd=1.94, Δ=92%) |
| ERROR | ebitda_millions |
eodhd_vs_stockanalysis | 567 vs 0.78 | 2-way mismatch (eodhd=567 vs stockanalysis=0.78, Δ=100%) |
3-source triangulation: REITnotes vs EODHD vs Stockanalysis
Voor velden die in meerdere bronnen voorkomen. Als 2/3 sources overeenkomen en 1 wijkt af → die 1 is waarschijnlijk fout. EODHD trekt direct uit SEC XBRL, stockanalysis ook uit GAAP-rapportering, REITnotes is een scrape.
| Veld | REITnotes | EODHD (annual) | Stockanalysis (FY) | Consensus? |
|---|---|---|---|---|
| Debt / Equity | 2.15 | 2.15 | - | ✓ consistent |
| Interest Coverage (EBITDA/Interest) | 0.15 | 1.94 | - | ⚠ Δ 92% |
| Debt / EBITDA | - | - | - | — |
| EBITDA ($M) | - | 566.67 | 0.79 | ⚠ Δ 100% |
| ROE (%) | - | 7.17 | - | — |
| ROA (%) | - | 2.25 | - | — |
| Market Cap ($B) | - | 5.24 | - | — |
Legenda: ✓ consistent (Δ<20%) — alle bronnen eens; ⚡ warning (Δ<50%) — kleinere mismatch; ⚠ error (Δ>50%) — minimaal één source is fout.
REITnotes (scrape)
symbol |
HASI |
name |
Hannon Armstrong Sustainable Infrastructure Capital, Inc |
sector |
Mortgage |
reit_type |
Mortgage REIT |
market_cap_cat |
Mid-Cap |
score_a |
5 |
score_b |
1.3 |
score_c |
3 |
score_d |
10 |
score_e |
8 |
total_score |
4.97 |
rating |
Vermijden |
dividend_yield |
4.36 |
ffo_type |
|
interest_cov |
0.1481 |
reitrating |
4.1 |
debt_to_equity |
2.148 |
shares_outstanding |
1.278e+08 |
exchange |
NYSE |
ipo_date |
2013-04-18 |
EODHD valuation snapshot (live)
symbol |
HASI.US |
market_cap |
5.24e+09 |
pe_ratio |
102.5 |
peg_ratio |
1.458 |
pb_ratio |
2.182 |
ps_ratio |
60.62 |
ev_revenue |
45.75 |
ev_ebitda |
68.2 |
dividend_yield |
0.0408 |
roe_ttm |
0.0225 |
roa_ttm |
0.0072 |
operating_margin_ttm |
-1.238 |
profit_margin |
0.6367 |
revenue_ttm |
8.791e+07 |
book_value |
20.25 |
sector |
Financial Services |
industry |
Asset Management |
updated_at |
2026-05-31 03:01:47 |
Stockanalysis.com (3rd source — GAAP, multi-year)
| Veld | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
revenue |
$415M | $388M | $383M | $308M | -33.90 |
ebitda |
0.79 | 0.78 | 1.00 | 3.13 | 19.52 |
net_income |
55.97 | $185M | $200M | $149M | -55.88 |
free_cash_flow |
$220M | $167M | 5.85 | 99.69 | -22.02 |
debt_to_equity |
- | 1.64 | - | - | - |
net_debt_to_ebitda |
- | 5758.47 | - | - | - |
roe |
- | 7.22% | - | - | - |
ebitda_margin |
0.19% | 0.20% | 0.26% | 1.02% | -57.59% |
dividend_yield |
- | 5.43% | - | - | - |
payout_ratio_gaap |
- | 113.67% | - | - | - |
market_cap |
- | $4012M | - | - | - |
pe_ratio |
- | 22.29 | - | - | - |
⚠ Stockanalysis Payout Ratio (GAAP basis) is misleidend voor REITs — kan >100% staan terwijl AFFO-payout gezond is. Voor REIT-payout: zie REITnotes kolom.
EODHD fundamentals_annual (laatste 3 fiscaaljaren)
| Veld | 2025-12-31 filed 2026-02-13 | 2024-12-31 filed 2025-02-14 | 2023-12-31 filed 2024-02-16 |
|---|---|---|---|
total_revenue |
$400.5M | $631.5M | $460.8M |
operating_income |
$265.2M | $273.8M | $182.4M |
ebitda |
$566.7M | $274.8M | $185.5M |
net_income |
$184.5M | $200.0M | $148.8M |
interest_expense |
$292.4M | $242.4M | $171.0M |
total_assets |
$8188.0M | $7080.2M | $6552.4M |
total_liab |
$5530.1M | $4675.2M | $4410.7M |
total_equity |
$2574.9M | $2336.8M | $2141.6M |
long_term_debt |
- | - | - |
net_debt |
$4931.2M | $4269.8M | $-62.6M |
debt_to_equity |
2.15 | 2.00 | 2.06 |
roe |
0.07 | 0.09 | 0.07 |
roa |
0.02 | 0.03 | 0.02 |
gross_margin |
1.00 | 0.62 | 0.63 |
operating_margin |
0.66 | 0.43 | 0.40 |
asset_growth |
0.16 | 0.08 | 0.38 |
Koersgegevens (EODHD prices)
| Eerste prijs in DB | 2014-01-02 |
| Laatste prijs (2026-06-04) | $40.24 |
| Prijs 3 jaar geleden | $21.04 |
| Prijs 5 jaar geleden | $37.67 |
| 52w high | $43.31 |
| 3Y total return | +91.3% |
| 5Y total return | +6.8% |
QM technische status
ffo_score |
4.97 |
ffo_pass |
0 |
div_yield_calc |
0.0866 |
yield_pass |
0 |
volatility |
0.311 |
vol_pass |
0 |
trend_pass |
1 |
price |
40.2 |
ma40 |
34.3 |
momentum |
0.571 |
computed_at |
2026-06-04 22:00:32 |
pct_from_ath |
-25.5 |
years_listed |
12.4 |
market_cap |
5.14e+09 |
dilution_3y |
16.5 |
Audit checklist: bij verdenking van data-fouten, controleer (1) de laatste 10-K op SEC EDGAR voor revenue/ebitda/debt cijfers, (2) de IR-page voor FFO/AFFO/payout, (3) de current market cap op Yahoo. EODHD jaarcijfers komen direct uit SEC filings; REITnotes voor REIT-specifieke metrics is een onafhankelijke scrape die fouten kan bevatten.