Heriot REIT Limited (JSE:HET)
South Africa · Delayed Price · Currency is ZAR · Price in ZAc 15.00
0.00 (0.00%)
At close: Oct 17, 2025
Heriot REIT Income Statement
Financials in millions ZAR. Fiscal year is July - June.
Millions ZAR. Fiscal year is Jul - Jun.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2018 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2018 - 2020 |
Rental Revenue | 1,225 | 1,000 | 484.87 | 450.24 | 398.72 | Upgrade |
Tenant Reimbursements | 471.6 | 365.62 | 141.09 | 125.74 | 105.42 | Upgrade |
Other Revenue | 10.03 | 19.67 | - | - | - | Upgrade |
| 1,707 | 1,385 | 625.96 | 575.98 | 504.13 | Upgrade | |
Revenue Growth (YoY | 23.21% | 121.33% | 8.68% | 14.25% | -0.78% | Upgrade |
Property Expenses | 689.74 | 524.41 | 202.03 | 192.62 | 154.62 | Upgrade |
Selling, General & Administrative | 95.5 | 82.29 | 46.71 | 48.1 | 40.62 | Upgrade |
Other Operating Expenses | -43.12 | -20.03 | -12.47 | -9.63 | -8.6 | Upgrade |
Total Operating Expenses | 742.12 | 586.67 | 236.28 | 231.09 | 186.64 | Upgrade |
Operating Income | 964.83 | 798.74 | 389.68 | 344.89 | 317.49 | Upgrade |
Interest Expense | -489.96 | -432.15 | -201.87 | -125.36 | -112.51 | Upgrade |
Interest & Investment Income | 15.07 | 15.55 | 10.31 | 11.83 | 10.69 | Upgrade |
Income (Loss) on Equity Investments | - | 0.79 | 78.12 | 114.89 | -2.27 | Upgrade |
Other Non-Operating Income | -0.16 | -2.48 | -0.39 | -5.85 | -0.98 | Upgrade |
EBT Excluding Unusual Items | 489.77 | 380.46 | 275.85 | 340.41 | 212.43 | Upgrade |
Gain (Loss) on Sale of Investments | 27.7 | - | -47.71 | -70.21 | 20.32 | Upgrade |
Gain (Loss) on Sale of Assets | 11.89 | -0.24 | - | - | - | Upgrade |
Total Insurance Settlements | - | 0.72 | - | 5 | - | Upgrade |
Asset Writedown | 1,093 | 508.79 | 289.31 | 338.87 | 91.5 | Upgrade |
Other Unusual Items | - | - | 464.29 | - | - | Upgrade |
Pretax Income | 1,623 | 889.73 | 981.74 | 614.08 | 324.25 | Upgrade |
Income Tax Expense | 5.44 | 20.64 | 4.33 | -0.15 | 1.85 | Upgrade |
Earnings From Continuing Operations | 1,617 | 869.09 | 977.41 | 614.23 | 322.4 | Upgrade |
Minority Interest in Earnings | -237.95 | -204.36 | -13.39 | -4.65 | -9.37 | Upgrade |
Net Income | 1,379 | 664.73 | 964.02 | 609.58 | 313.03 | Upgrade |
Net Income to Common | 1,379 | 664.73 | 964.02 | 609.58 | 313.03 | Upgrade |
Net Income Growth | 107.47% | -31.05% | 58.15% | 94.74% | 278.46% | Upgrade |
Basic Shares Outstanding | 319 | 256 | 255 | 255 | 255 | Upgrade |
Diluted Shares Outstanding | 319 | 256 | 255 | 255 | 255 | Upgrade |
Shares Change (YoY) | 24.84% | 0.14% | - | - | - | Upgrade |
EPS (Basic) | 4.32 | 2.60 | 3.77 | 2.39 | 1.23 | Upgrade |
EPS (Diluted) | 4.32 | 2.60 | 3.77 | 2.39 | 1.23 | Upgrade |
EPS Growth | 66.19% | -31.14% | 58.15% | 94.74% | 278.46% | Upgrade |
Dividend Per Share | 1.219 | 1.067 | 1.063 | 1.020 | 0.907 | Upgrade |
Dividend Growth | 14.27% | 0.34% | 4.19% | 12.49% | 7.74% | Upgrade |
Operating Margin | 56.52% | 57.65% | 62.25% | 59.88% | 62.98% | Upgrade |
Profit Margin | 80.79% | 47.98% | 154.01% | 105.83% | 62.09% | Upgrade |
EBITDA | 965.33 | 816.71 | 396.35 | 347.24 | 319.55 | Upgrade |
EBITDA Margin | 56.55% | 58.95% | 63.32% | 60.29% | 63.39% | Upgrade |
D&A For Ebitda | 0.5 | 17.97 | 6.67 | 2.34 | 2.06 | Upgrade |
EBIT | 964.83 | 798.74 | 389.68 | 344.89 | 317.49 | Upgrade |
EBIT Margin | 56.52% | 57.65% | 62.25% | 59.88% | 62.98% | Upgrade |
Funds From Operations (FFO) | 389.21 | 307.98 | 271.55 | - | - | Upgrade |
Adjusted Funds From Operations (AFFO) | 389.21 | 307.98 | 271.55 | - | - | Upgrade |
FFO Payout Ratio | 93.22% | 86.38% | 97.50% | - | - | Upgrade |
Effective Tax Rate | 0.34% | 2.32% | 0.44% | - | 0.57% | Upgrade |
Revenue as Reported | 1,707 | 1,385 | 625.96 | 575.98 | 504.13 | Upgrade |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.