Valuation Abacus Group

Stocks

Market Closed - Australian S.E. 02:10:25 2026-08-17 EDT			5-day change	1st Jan Change
0.8550 ^AUD	-3.39%		-8.06%	-29.34%

08-13	Abacus Group Posts Reduction in Carrying Value of Storage King Securityholding After Accounting Reclassification; Shares Down 3%	MT
06-30	Abacus Storage King Names New CEO After Completion of Internalization	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,579	2,294	2,404	1,032	1,001	790.9	-	-
Change	-	-11.05%	4.81%	-57.06%	-3.03%	-20.98%	-	-
Enterprise Value (EV) ¹	3,509	3,826	3,339	1,948	1,919	1,711	1,713	1,734
Change	-	9.04%	-12.75%	-41.65%	-1.48%	-10.86%	0.11%	1.23%
P/E	6.32x	4.21x	94.4x	-4.28x	37.2x	11.4x	8.16x	8.03x
PBR	0.89x	0.66x	0.72x	0.66x	0.65x	0.49x	0.48x	0.47x
PEG	-	0.2x	-1x	0x	-0x	0x	0.2x	5.07x
Capitalization / Revenue	11.4x	7.88x	7.12x	7.15x	6.56x	4.06x	4.12x	4.07x
EV / Revenue	15.5x	13.1x	9.89x	13.5x	12.6x	8.79x	8.92x	8.92x
EV / EBITDA	24.8x	25.4x	19.2x	31.1x	13.8x	14.2x	14.5x	14.5x
EV / EBIT	26.3x	27.1x	20.3x	33.3x	14.2x	14.3x	14.4x	14.2x
EV / FCF	28.1x	24.8x	23.1x	25.6x	194x	36.6x	38.4x	37.8x
FCF Yield	3.56%	4.04%	4.34%	3.9%	0.51%	2.73%	2.61%	2.64%
Dividend per Share ²	0.175	0.18	0.184	0.085	0.085	0.0858	0.0806	0.0817
Rate of return	5.56%	7%	6.84%	7.36%	7.59%	9.7%	9.11%	9.23%
EPS ²	0.4984	0.6111	0.0285	-0.2697	0.0301	0.0778	0.1085	0.1102
Distribution rate	35.1%	29.5%	646%	-31.5%	282%	110%	74.3%	74.1%
Net sales ¹	226.3	291.1	337.5	144.4	152.6	194.6	191.9	194.3
EBITDA ¹	141.5	150.4	174.1	62.54	139.2	120.2	117.8	119.7
EBIT ¹	133.6	141.4	164.8	58.45	134.7	119.9	119	122.1
Net income ¹	369.4	517.2	25.5	-241	26.91	77.63	93.77	96.57
Net Debt ¹	930.5	1,533	934.6	915.8	918.2	919.8	921.7	942.7
Reference price ²	3.1500	2.5700	2.6900	1.1550	1.1200	0.8850	0.8850	0.8850
Nbr of stocks (in thousands)	818,591	892,429	893,658	893,658	893,658	893,658	-	-
Announcement Date	8/17/21	8/15/22	8/17/23	8/22/24	8/24/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ABACUS GROUP	11.37x	8.79x	14.23x	9.7%	561M
SUN HUNG KAI PROPERTIES LIMITED	15.12x	4.83x	12.98x	3.35%	43.02B
CHINA RESOURCES LAND LIMITED	8.99x	1.53x	8x	3.95%	31.08B
MITSUBISHI ESTATE CO., LTD.	18.21x	4.03x	16.43x	1.35%	27.8B
EMAAR PROPERTIES	5.54x	0.73x	1.56x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	13.54x	3.04x	14.65x	2.6%	24.64B
ALPHA DHABI HOLDING	8.15x	0.9x	3.29x	2.74%	20.84B
CK ASSET HOLDINGS LIMITED	10.6x	2.06x	9.6x	4.19%	20.07B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.56x	6.58x	17.59x	1.57%	19.63B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.32x	1.66x	14.33x	3.66%	18.8B
Average	11.54x	3.41x	11.27x	4.21%	23.32B
Weighted average by Cap.	11.87x	2.95x	10.94x	3.67%