Valuation Argosy Property Limited

Stocks

End-of-day quote New Zealand S.E. Other stock markets 2026-07-23			5-day change	1st Jan Change
1.050 ^NZD	-2.33%		0.00%	-15.66%

07-21	Argosy Property Declares Dividend for June Quarter	MT
06-23	Argosy Property Limited Announces Peter Mence Intends to Retire as CEO by the 2027 Annual Shareholders Meeting	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,168	939.9	953.1	843.7	987	917.7	-	-
Change	-	-19.55%	1.4%	-11.48%	16.99%	-7.03%	-	-
Enterprise Value (EV) ¹	1,905	1,698	1,689	1,598	1,839	1,722	1,708	1,711
Change	-	-10.89%	-0.5%	-5.39%	15.07%	-6.35%	-0.83%	0.19%
P/E	4.93x	-11.6x	-17.2x	6.64x	7.64x	7.72x	7.7x	-
PBR	0.79x	0.7x	0.78x	0.64x	0.71x	0.63x	0.61x	0.6x
PEG	-	0x	0.5x	-0x	-37.77x	-0.95x	29.08x	-
Capitalization / Revenue	11.1x	8.33x	8.18x	7.22x	8.17x	7.61x	7.17x	6.99x
EV / Revenue	18.1x	15.1x	14.5x	13.7x	15.2x	14.3x	13.4x	13x
EV / EBITDA	20.4x	16.6x	16.1x	15.2x	16.8x	15.8x	14.8x	14.5x
EV / EBIT	20.4x	16.6x	16.1x	15.2x	16.8x	15.8x	14.8x	14.5x
EV / FCF	-	-	69.4x	-	-30.8x	22.3x	37x	38x
FCF Yield	-	-	1.44%	-	-3.24%	4.49%	2.7%	2.63%
Dividend per Share ²	0.0655	0.0665	0.0665	0.0665	0.0665	0.0665	0.0665	0.0665
Rate of return	4.75%	5.99%	5.91%	6.75%	5.88%	6.33%	6.33%	6.33%
EPS ²	0.2801	-0.0955	-0.0653	0.1483	0.148	0.136	0.1363	-
Distribution rate	23.4%	-69.6%	-102%	44.8%	44.9%	48.9%	48.8%	-
Net sales ¹	105.1	112.8	116.5	116.9	120.8	120.6	127.9	131.2
EBITDA ¹	93.3	102	104.9	105.5	109.4	108.8	115.8	118.4
EBIT ¹	93.3	102	104.9	105.5	109.4	108.8	115.8	118.4
Net income ¹	236.2	-80.8	-55.3	125.9	127.7	107.6	112	115.4
Net Debt ¹	737.1	757.9	736.2	754.5	852.1	804.7	790.3	793.6
Reference price ²	1.380	1.110	1.125	0.985	1.130	1.050	1.050	1.050
Nbr of stocks (in thousands)	846,551	846,724	847,169	856,547	873,475	873,970	-	-
Announcement Date	5/17/22	5/16/23	5/21/24	5/21/25	5/19/26	-	-	-

¹NZD in Million²NZD

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.($)
ARGOSY PROPERTY LIMITED	7.91x	14.46x	16.03x	6.19%	547M
SUN HUNG KAI PROPERTIES LIMITED	15.91x	5x	13.46x	3.19%	45.28B
MITSUBISHI ESTATE CO., LTD.	21.05x	4.29x	17.61x	1.19%	31.01B
CHINA RESOURCES LAND LIMITED	8.63x	1.5x	7.64x	4.09%	30.36B
EMAAR PROPERTIES	5.65x	0.62x	1.28x	8.91%	27B
MITSUI FUDOSAN CO., LTD.	14.4x	3.12x	14.94x	2.44%	25.69B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.25x	6.85x	18.39x	1.4%	21.48B
CK ASSET HOLDINGS LIMITED	9.06x	2.34x	7.19x	3.85%	21.36B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.16x	1.64x	14.26x	3.72%	18.64B
Average	12.00x	4.42x	12.31x	3.89%	24.6B
Weighted average by Cap.	12.98x	3.33x	11.88x	3.59%