Valuation Charter Hall Group

Stocks

Market Closed - Australian S.E. 02:10:08 2026-09-25 EDT			5-day change	1st Jan Change
17.63 ^AUD	-1.29%		-3.61%	-27.89%

09-17	Charter Hall Group Enters Over AU$1 Billion Investment Partnership With Tokyo Tatemono, UBS Asset Management	MT
09-14	Charter Hall Group's Stake Increase in Abacus Group Stokes Deal Speculation	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,123	5,066	5,288	9,077	10,810	8,339	-	-
Change	-	-1.11%	4.39%	71.65%	19.09%	-22.86%	-	-
Enterprise Value (EV) ¹	5,008	5,138	5,380	9,272	11,315	8,815	8,766	8,753
Change	-	2.6%	4.7%	72.34%	22.04%	-22.1%	-0.56%	-0.15%
P/E	5.67x	26.3x	-24.3x	28.2x	25.7x	15.3x	13.4x	12.3x
PBR	1.58x	1.56x	1.87x	3.35x	3.73x	2.62x	2.34x	2.1x
PEG	-	-0.3x	0x	-0x	0.8x	0.5x	1x	1.32x
Capitalization / Revenue	4.66x	5.82x	8.85x	16.7x	11.4x	8.56x	7.94x	7.31x
EV / Revenue	4.56x	5.91x	9x	17x	11.9x	9.05x	8.35x	7.67x
EV / EBITDA	6.86x	8.61x	10.9x	18.4x	16.3x	11.1x	10.1x	9.36x
EV / EBIT	6.94x	8.73x	11.2x	18.7x	16.5x	11.2x	10.2x	9.44x
EV / FCF	8.45x	15.3x	12.6x	26.1x	2,135x	20.6x	17.9x	16.3x
FCF Yield	11.8%	6.52%	7.91%	3.83%	0.05%	4.85%	5.58%	6.14%
Dividend per Share ²	0.401	0.425	0.451	0.478	0.507	0.5378	0.5696	0.6029
Rate of return	3.7%	3.97%	4.03%	2.49%	2.22%	3.05%	3.23%	3.42%
EPS ²	1.91	0.407	-0.46	0.68	0.888	1.155	1.312	1.434
Distribution rate	21%	104%	-98%	70.3%	57.1%	46.6%	43.4%	42%
Net sales ¹	1,098	869.7	597.8	544.9	952.1	974.5	1,050	1,141
EBITDA ¹	730.5	596.8	492.8	503.6	696.2	792.8	864.9	935.6
EBIT ¹	721.7	588.6	481.3	495.5	687.3	786.7	856.2	926.8
Net income ¹	911.1	196.1	-222.1	327.7	427.9	618.5	687	758.7
Net Debt ¹	-114.4	72.4	91.8	195	505.9	476	427	414
Reference price ²	10.83	10.71	11.18	19.19	22.86	17.63	17.63	17.63
Nbr of stocks (in thousands)	472,997	472,997	472,997	472,997	472,858	472,997	-	-
Announcement Date	8/24/22	8/22/23	8/20/24	8/20/25	8/20/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHARTER HALL GROUP	15.46x	9.16x	11.26x	3.01%	5.92B
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.55x	12.24x	3.61%	39.98B
EMAAR PROPERTIES	5.75x	0.78x	1.61x	8.56%	28.11B
MITSUBISHI ESTATE CO., LTD.	17.96x	3.96x	15.93x	1.36%	27.51B
CHINA RESOURCES LAND LIMITED	7.9x	1.42x	7.84x	4.47%	26.42B
MITSUI FUDOSAN CO., LTD.	13.87x	3.09x	14.78x	2.52%	25.41B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.61B
ALPHA DHABI HOLDING	8.09x	0.9x	3.26x	2.76%	20.68B
HONGKONG LAND HOLDINGS LIMITED	37.7x	13.82x	34.8x	3.15%	18.2B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.13x	6.41x	16.86x	1.66%	18.68B
Average	14.41x	4.61x	12.69x	3.52%	23.15B
Weighted average by Cap.	13.73x	3.95x	12.13x	3.68%