Valuation Abacus Group

Stocks

Delayed Australian S.E. Other stock markets 21:03:13 2026-06-18 EDT			5-day change	1st Jan Change
1.015 ^AUD	+0.50%		+1.51%	-16.53%

06-18	Abacus Group Declares Dividend	MT
06-18	Abacus Group Announces Estimated Ordinary Dividend for the Six Months Ending June 30, 2026, Payable on August 31, 2026	CI

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	902.6	-	-
Change	-	-11.05%	4.81%	-57.06%	-3.03%	-9.82%	-	-
Enterprise Value (EV) ¹	3,509	3,826	3,339	1,948	1,919	1,818	1,819	1,839
Change	-	9.04%	-12.75%	-41.65%	-1.48%	-5.28%	0.08%	1.07%
P/E	6.32x	4.21x	94.4x	-4.28x	37.2x	13x	9.46x	9.16x
PBR	0.89x	0.66x	0.72x	0.66x	0.65x	0.57x	0.55x	0.54x
PEG	-	0.2x	-1x	0x	-0x	0x	0.3x	2.82x
Capitalization / Revenue	11.4x	7.88x	7.12x	7.15x	6.56x	4.64x	4.7x	4.65x
EV / Revenue	15.5x	13.1x	9.89x	13.5x	12.6x	9.34x	9.48x	9.46x
EV / EBITDA	24.8x	25.4x	19.2x	31.1x	13.8x	15.1x	15.4x	15.4x
EV / EBIT	26.3x	27.1x	20.3x	33.3x	14.2x	15.2x	15.6x	15.3x
EV / FCF	28.1x	24.8x	23.1x	25.6x	194x	38.9x	40.8x	40.1x
FCF Yield	3.56%	4.04%	4.34%	3.9%	0.51%	2.57%	2.45%	2.49%
Dividend per Share ²	0.175	0.18	0.184	0.085	0.085	0.0858	0.0781	0.0796
Rate of return	5.56%	7%	6.84%	7.36%	7.59%	8.5%	7.73%	7.88%
EPS ²	0.4984	0.6111	0.0285	-0.2697	0.0301	0.0778	0.1068	0.1102
Distribution rate	35.1%	29.5%	646%	-31.5%	282%	110%	73.1%	72.2%
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	116.8	119.8
Net income ¹	369.4	517.2	25.5	-241	26.91	77.63	92.77	95.57
Net Debt ¹	930.5	1,533	934.6	915.8	918.2	915.2	916.7	936.2
Reference price ²	3.150	2.570	2.690	1.155	1.120	1.010	1.010	1.010
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABACUS GROUP	12.98x	9.34x	15.12x	8.5%	638M
SUN HUNG KAI PROPERTIES LIMITED	14.69x	4.6x	12.61x	3.41%	42.39B
CHINA RESOURCES LAND LIMITED	8.75x	1.49x	7.48x	4.08%	31.51B
MITSUBISHI ESTATE CO., LTD.	22.79x	4.43x	18.58x	1.12%	31.26B
EMAAR PROPERTIES	6.42x	0.86x	1.73x	7.86%	30.61B
MITSUI FUDOSAN CO., LTD.	15.3x	3.16x	15.61x	2.29%	25.72B
ALPHA DHABI HOLDING	15.94x	1.02x	6.72x	2.34%	22.13B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.25x	1.74x	14.76x	3.36%	20.81B
CK ASSET HOLDINGS LIMITED	9.31x	2.24x	7.72x	3.99%	20.34B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.27x	6.66x	18.9x	1.24%	20.29B
Average	13.27x	3.55x	11.92x	3.82%	24.57B
Weighted average by Cap.	13.41x	2.98x	11.44x	3.42%