Valuation Aspen Group

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:14 2026-06-12 EDT			5-day change	1st Jan Change
5.050 ^AUD	+3.27%		+6.99%	-12.78%

05-25	Citi Starts Aspen Group at Buy with AU$5.40 Price Target	MT
04-23	Aspen Group Limited Announces Change of Joint Company Secretary, Effective April 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	152.4	227.9	314	356.4	894.2	1,150	-	-
Change	-	49.51%	37.77%	13.51%	150.9%	28.57%	-	-
Enterprise Value (EV) ¹	152.4	227.9	314	551.8	1,015	1,292	1,299	1,303
Change	-	49.51%	37.77%	75.74%	83.99%	27.29%	0.55%	0.24%
P/E Ratio	6.01x	-	-	6.85x	14.3x	17.7x	14.9x	13.1x
PBR	-	-	-	-	-	1.9x	1.72x	1.56x
PEG	-	-	-	-	2.39x	5.65x	0.8x	1x
Capitalization / Revenue	10.3x	15.4x	12.9x	11.6x	25.6x	28x	26x	23.8x
EV / Revenue	10.3x	15.4x	12.9x	17.9x	29x	31.4x	29.4x	26.9x
EV / EBITDA	14.7x	16.8x	12.8x	17.1x	24.5x	24x	20.1x	17.8x
EV / EBIT	15.9x	18.1x	13.4x	18x	25.5x	24.3x	20.2x	17.8x
EV / FCF	-	-	-	-	-	47.9x	102x	79.4x
FCF Yield	-	-	-	-	-	2.09%	0.99%	1.26%
Dividend per Share ²	0.066	0.066	0.0775	0.085	0.1	0.11	0.1236	0.1364
Rate of return	5.04%	4.49%	4.43%	4.75%	2.53%	2.18%	2.45%	2.7%
EPS ²	0.2181	-	-	0.2612	0.2768	0.2855	0.3388	0.3842
Distribution rate	30.3%	-	-	32.5%	36.1%	38.5%	36.5%	35.5%
Net sales ¹	14.84	14.84	24.31	30.79	34.97	41.1	44.2	48.4
EBITDA ¹	10.34	13.6	24.6	32.21	41.39	53.92	64.56	73.17
EBIT ¹	9.61	12.61	23.4	30.72	39.84	53.24	64.36	73.03
Net income ¹	25.39	75.38	54.4	48.44	57.05	59.1	64.28	73.1
Net Debt ¹	-	-	-	195.4	121	142.6	149.7	152.9
Reference price ²	1.310	1.470	1.750	1.790	3.950	5.050	5.050	5.050
Nbr of stocks (in thousands)	116,368	155,043	179,421	199,109	226,385	227,665	-	-
Announcement Date	8/19/21	8/17/22	8/17/23	8/15/24	8/20/25	-	-	-

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.($)
ASPEN GROUP	17.69x	31.44x	23.97x	2.18%	811M
SUN HUNG KAI PROPERTIES LIMITED	15x	4.68x	12.82x	3.34%	43.27B
CHINA RESOURCES LAND LIMITED	9.42x	1.56x	7.8x	3.78%	33.93B
MITSUBISHI ESTATE CO., LTD.	23.03x	4.45x	18.7x	1.1%	31.6B
EMAAR PROPERTIES	5.94x	0.67x	1.35x	8.55%	28.15B
MITSUI FUDOSAN CO., LTD.	15.71x	3.2x	15.81x	2.23%	26.43B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.85x	1.78x	15.16x	3.19%	21.92B
CK ASSET HOLDINGS LIMITED	9.46x	2.28x	7.85x	3.93%	20.67B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.48x	6.71x	19.02x	1.23%	20.58B
Average	13.73x	6.31x	13.61x	3.28%	25.26B
Weighted average by Cap.	13.49x	3.30x	12.19x	3.45%