Valuation Asset Plus Limited

Stocks

End-of-day quote New Zealand S.E. 2026-09-04			5-day change	1st Jan Change
0.1640 ^NZD	0.00%		+2.50%	-23.72%

08-06	Asset Plus Limited - Shareholder/Analyst Call
08-05	Asset Plus Declares Quarterly Dividend	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	96.12	90.68	81.61	67.47	65.29	54.26	-	-
Change	-	-5.66%	-10%	-17.33%	-3.23%	-16.89%	-	-
Enterprise Value (EV) ¹	147.4	157.2	105.5	56.53	58.36	46.59	-50.41	-53.57
Change	-	6.61%	-32.86%	-46.43%	3.23%	-20.17%	-208.19%	-6.26%
P/E	32.7x	-6.94x	-15.4x	-11.8x	-20.7x	-421x	167x	-
PBR	0.6x	0.62x	0.58x	0.57x	0.59x	0.55x	0.57x	0.56x
PEG	-	0x	0.3x	-1.57x	0.5x	4.4x	-0x	-
Capitalization / Revenue	12,436,307x	26,162,565x	22,340,954x	13,718,078x	13,184,411x	-	-	-
EV / Revenue	-	-	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	24.5x	103x	55.5x	17.6x	16.4x	11.9x	-11.4x	61.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0112	-	-	0.2	0.008	0.01	0.012	-
Rate of return	4.25%	-	-	108%	4.44%	6.1%	7.32%	-
EPS ²	0.0081	-0.036	-0.0146	-0.0157	-0.0087	-0.00039	0.00098	-
Distribution rate	139%	-	-	-1,274%	-92%	-2,564%	1,224%	-
Net sales	7.729	3.466	3.653	4.918	4.952	-	-	-
EBITDA	6.018	1.527	1.9	3.27	3.625	-	-	-
EBIT ¹	6.018	1.527	1.9	3.214	3.562	3.926	4.421	-0.8698
Net income ¹	2.931	-13.05	-5.3	-5.696	-3.16	-0.1413	0.3549	-
Net Debt ¹	51.31	66.5	23.92	-10.93	-6.926	-7.668	-104.7	-107.8
Reference price ²	0.2650	0.2500	0.2250	0.1860	0.1800	0.1640	0.1640	0.1640
Nbr of stocks (in thousands)	362,718	362,718	362,718	362,718	362,718	330,859	-	-
Announcement Date	5/19/22	5/29/23	5/27/24	5/27/25	5/21/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASSET PLUS LIMITED	-420.51x	-	-	6.1%	31.96M
SUN HUNG KAI PROPERTIES LIMITED	15.51x	4.92x	13.25x	3.27%	44.16B
MITSUBISHI ESTATE CO., LTD.	18.25x	4x	16.07x	1.34%	28.47B
CHINA RESOURCES LAND LIMITED	8.37x	1.53x	7.99x	4.29%	27.74B
MITSUI FUDOSAN CO., LTD.	14.38x	3.1x	14.83x	2.51%	26.04B
EMAAR PROPERTIES	5.5x	0.66x	1.4x	9.09%	26.47B
CK ASSET HOLDINGS LIMITED	10.51x	2.12x	9.04x	4%	21.13B
ALPHA DHABI HOLDING	7.81x	0.86x	3.15x	2.86%	19.97B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.23x	6.43x	16.91x	1.65%	19.16B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.05x	1.48x	12.38x	3.81%	18.38B
Average	-31.69x	2.79x	10.56x	3.89%	23.16B
Weighted average by Cap.	11.92x	2.96x	10.77x	3.67%