Valuation Abacus Group

Stocks

Market Closed - Australian S.E. 01:10:10 2026-10-19 EDT			5-day change	1st Jan Change
0.7900 ^AUD	0.00%		-1.25%	-34.71%

09-18	Australian Shares Flat; MAAS Group Holdings Says Construction Materials Business Sale Secures FIRB Green Light	MT
09-17	Abacus Group Agrees to Sell 19.6% Stake in Storage King for Total Gross Proceeds of AU$284.8 Million; Shares Rise 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,294	2,404	1,032	1,001	862.4	706	-	-
Change	-	4.81%	-57.06%	-3.03%	-13.84%	-18.13%	-	-
Enterprise Value (EV) ¹	3,826	3,339	1,948	1,919	1,772	1,350	1,348	1,366
Change	-	-12.75%	-41.65%	-1.48%	-7.65%	-23.84%	-0.13%	1.35%
P/E	4.21x	94.4x	-4.28x	37.2x	-11.6x	6.67x	7.77x	6.44x
PBR	0.66x	0.72x	0.66x	0.65x	0.61x	0.47x	0.45x	0.44x
PEG	-	-1x	0x	-0x	0x	-0x	-0.5x	0.3x
Capitalization / Revenue	7.88x	7.12x	7.15x	6.56x	5.92x	4.44x	4.39x	4.27x
EV / Revenue	13.1x	9.89x	13.5x	12.6x	12.2x	8.48x	8.39x	8.27x
EV / EBITDA	25.4x	19.2x	31.1x	13.8x	13x	12x	12x	11.7x
EV / EBIT	27.1x	20.3x	33.3x	14.2x	13.6x	13.2x	13.3x	12.9x
EV / FCF	24.8x	23.1x	25.6x	194x	39.3x	6.25x	29.6x	28.9x
FCF Yield	4.04%	4.34%	3.9%	0.51%	2.54%	16%	3.38%	3.46%
Dividend per Share ²	0.18	0.184	0.085	0.085	0.085	0.0676	0.069	0.0717
Rate of return	7%	6.84%	7.36%	7.59%	8.81%	8.56%	8.74%	9.07%
EPS ²	0.6111	0.0285	-0.2697	0.0301	-0.0834	0.1185	0.1016	0.1226
Distribution rate	29.5%	646%	-31.5%	282%	-102%	57.1%	67.9%	58.4%
Net sales ¹	291.1	337.5	144.4	152.6	145.6	159.1	160.7	165.2
EBITDA ¹	150.4	174.1	62.54	139.2	136	112.7	112.3	116.9
EBIT ¹	141.4	164.8	58.45	134.7	130.7	102.1	101.6	105.6
Net income ¹	517.2	25.5	-241	26.91	-74.5	96.72	88.55	103.3
Net Debt ¹	1,533	934.6	915.8	918.2	910	643.9	642.1	660.3
Reference price ²	2.5700	2.6900	1.1550	1.1200	0.9650	0.7900	0.7900	0.7900
Nbr of stocks (in thousands)	892,429	893,658	893,658	893,658	893,658	893,658	-	-
Announcement Date	8/15/22	8/17/23	8/22/24	8/24/25	8/24/26	-	-	-

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	6.67x	8.48x	11.98x	8.56%	491M
VINGROUP	58.12x	-	-	-	62.26B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.58B
CHINA RESOURCES LAND LIMITED	8.48x	1.49x	8.31x	4.17%	28.22B
MITSUBISHI ESTATE CO., LTD.	18.13x	3.98x	16.02x	1.35%	27.97B
EMAAR PROPERTIES	5.67x	0.75x	1.55x	8.73%	27.58B
MITSUI FUDOSAN CO., LTD.	13.88x	3.09x	14.79x	2.52%	25.59B
CK ASSET HOLDINGS LIMITED	9.88x	1.93x	7.95x	4.25%	19.85B
VINHOMES	8.18x	2.92x	6.81x	-.--%	19.35B
ALPHA DHABI HOLDING	7.52x	0.83x	3.03x	2.97%	19.24B
Average	14.90x	3.10x	9.08x	4.05%	27.01B
Weighted average by Cap.	21.75x	2.61x	9.15x	3.65%