Backtest Dashboard
Data Audit: KRC 1 WARNINGS
Kilroy Realty Corp, Inc · (geen sector) · Equity 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 |
|---|---|---|---|---|
| WARN | interest_coverage |
reitnotes_outlier | 1.11 vs 4.37 | reitnotes=1.11 outlier (consensus eodhd+stockanalysis≈4.37, Δ=75%) |
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 | 0.97 | 0.97 | - | ✓ consistent |
| Interest Coverage (EBITDA/Interest) | 1.11 | 4.37 | 4.95 | ⚠ Δ 88% |
| Debt / EBITDA | 6.01 | 5.68 | - | ✓ consistent |
| EBITDA ($M) | - | 808.51 | 661.11 | ✓ consistent |
| ROE (%) | - | 5.09 | - | — |
| ROA (%) | - | 2.53 | - | — |
| Market Cap ($B) | - | 4.02 | - | — |
Legenda: ✓ consistent (Δ<20%) — alle bronnen eens; ⚡ warning (Δ<50%) — kleinere mismatch; ⚠ error (Δ>50%) — minimaal één source is fout.
REITnotes (scrape)
symbol |
KRC |
name |
Kilroy Realty Corp, Inc |
sector |
|
reit_type |
Equity REIT |
market_cap_cat |
Large-Cap |
score_a |
5.5 |
score_b |
8.8 |
score_c |
2.8 |
score_d |
1 |
score_e |
3.5 |
total_score |
4.93 |
rating |
Vermijden |
dividend_yield |
7.62 |
payout_ratio |
1.019 |
p_ffo |
6.244 |
ffo_type |
FFO |
net_debt_ebitda |
6.015 |
interest_cov |
1.11 |
reitrating |
5.9 |
occupancy |
88.4 |
debt_to_equity |
0.9735 |
shares_outstanding |
1.185e+08 |
exchange |
NYSE |
ipo_date |
1997-01-28 |
EODHD valuation snapshot (live)
symbol |
KRC.US |
market_cap |
4.024e+09 |
pe_ratio |
18.73 |
peg_ratio |
1.82 |
pb_ratio |
0.7723 |
ps_ratio |
3.693 |
ev_revenue |
7.698 |
ev_ebitda |
11.55 |
dividend_yield |
0.0629 |
roe_ttm |
0.0441 |
roa_ttm |
0.0172 |
operating_margin_ttm |
0.225 |
profit_margin |
0.1959 |
revenue_ttm |
1.112e+09 |
ebitda_val |
6.254e+08 |
book_value |
45.28 |
sector |
Real Estate |
industry |
REIT - Office |
updated_at |
2026-05-31 03:02:06 |
Stockanalysis.com (3rd source — GAAP, multi-year)
| Veld | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
revenue |
$1112M | $1113M | $1136M | $1130M | $1097M |
operating_income |
$298M | $311M | $336M | $329M | $325M |
ebitda |
$661M | $667M | $693M | $685M | $683M |
ebit |
$298M | $311M | $336M | $329M | $325M |
net_income |
$218M | $276M | $211M | $212M | $233M |
interest_expense |
$134M | $126M | $145M | $114M | 84.28 |
depreciation_amortization |
$362M | $355M | $356M | $355M | $358M |
free_cash_flow |
41.20 | $-122M | 40.17 | 58.77 | 5.63 |
debt_to_equity |
- | 0.84 | - | - | - |
debt_to_ebitda |
- | 7.07 | - | - | - |
net_debt_to_ebitda |
- | 6.76 | - | - | - |
roe |
- | 5.38% | - | - | - |
roa |
- | 2.85% | - | - | - |
ebitda_margin |
59.46% | 59.94% | 61.00% | 60.67% | 62.27% |
dividend_yield |
- | 5.83% | - | - | - |
payout_ratio_gaap |
- | 93.39% | - | - | - |
market_cap |
- | $4424M | - | - | - |
pe_ratio |
- | 16.11 | - | - | - |
⚠ 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 2026-02-11 | 2024-12-31 filed 2025-02-13 | 2023-12-31 filed 2024-02-09 |
|---|---|---|---|
total_revenue |
$1112.7M | $1135.6M | $1129.7M |
operating_income |
$315.5M | $334.5M | $329.9M |
ebitda |
$808.5M | $735.5M | $708.8M |
net_income |
$276.1M | $211.0M | $212.2M |
interest_expense |
$185.0M | $145.3M | $114.2M |
total_assets |
$10915.1M | $10898.4M | $11401.0M |
total_liab |
$5277.3M | $5289.5M | $5741.4M |
total_equity |
$5420.8M | $5382.0M | $5428.2M |
long_term_debt |
$4589.5M | $4597.8M | $4928.4M |
net_debt |
$4665.4M | $4560.5M | $4542.6M |
debt_to_equity |
0.97 | 0.98 | 1.06 |
roe |
0.05 | 0.04 | 0.04 |
roa |
0.03 | 0.02 | 0.02 |
gross_margin |
0.67 | 0.67 | 0.69 |
operating_margin |
0.28 | 0.29 | 0.29 |
asset_growth |
0.00 | -0.04 | 0.06 |
Koersgegevens (EODHD prices)
| Eerste prijs in DB | 2014-01-02 |
| Laatste prijs (2026-06-04) | $36.90 |
| Prijs 3 jaar geleden | $22.95 |
| Prijs 5 jaar geleden | $54.91 |
| 52w high | $42.43 |
| 3Y total return | +60.8% |
| 5Y total return | -32.8% |
QM technische status
ffo_score |
4.93 |
ffo_pass |
0 |
div_yield_calc |
0.0675 |
yield_pass |
1 |
volatility |
0.286 |
vol_pass |
1 |
trend_pass |
1 |
price |
36.9 |
ma40 |
35.7 |
momentum |
0.115 |
computed_at |
2026-06-04 22:00:32 |
pct_from_ath |
-42.9 |
years_listed |
12.4 |
market_cap |
4.37e+09 |
dilution_3y |
-0.152 |
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.