Valuation Cromwell Property Group

Stocks

Market Closed - Australian S.E. 02:10:01 2026-09-24 EDT			5-day change	1st Jan Change
0.3500 ^AUD	-1.41%		0.00%	-23.91%

09-23	Cromwell Property Group Announces Unfranked Ordinary Dividend for the Quarter Ending September 30, 2026, Payable on November 16, 2026	CI
08-26	Cromwell Property Group Reports Earnings Results for the Full Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,977	1,401	1,021	890.4	1,139	916.6	-	-
Change	-	-29.14%	-27.1%	-12.82%	27.94%	-19.54%	-	-
Enterprise Value (EV) ¹	3,857	3,136	2,092	1,487	1,865	1,783	1,819	1,832
Change	-	-18.68%	-33.3%	-28.92%	25.39%	-4.39%	2.03%	0.72%
P/E	7.51x	-3.16x	-1.92x	-	8.43x	11.7x	11.7x	11.7x
PBR	0.73x	0.63x	0.64x	0.61x	0.75x	0.57x	0.56x	0.53x
PEG	-	0x	-0.1x	-	-	-0.3x	-	-
Capitalization / Revenue	5.24x	3.81x	2.45x	4.83x	6.3x	4.86x	4.47x	4.3x
EV / Revenue	10.2x	8.53x	5.02x	8.07x	10.3x	9.46x	8.87x	8.6x
EV / EBITDA	12.5x	11.2x	9.22x	-	12.4x	15.2x	14.8x	14.2x
EV / EBIT	14.6x	13.2x	9.5x	9.57x	13x	13.5x	12.5x	12.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.065	0.055	0.0308	0.03	0.03	0.0305	0.0311	0.0319
Rate of return	8.61%	10.3%	7.9%	8.82%	6.9%	8.71%	8.89%	9.1%
EPS ²	0.1005	-0.1695	-0.203	-	0.0516	0.03	0.03	0.03
Distribution rate	64.7%	-32.4%	-15.2%	-	58.1%	102%	104%	106%
Net sales ¹	377.6	367.8	416.7	184.2	180.8	188.5	205.1	213
EBITDA ¹	309.3	279.7	227	-	150	117	123	129
EBIT ¹	263.8	237.4	220.2	155.4	143.7	132.3	145.5	152
Net income ¹	263.2	-443.8	-531.6	-	135.8	77	81	82
Net Debt ¹	1,880	1,735	1,071	596.6	725.3	866	902.2	915.2
Reference price ²	0.7550	0.5350	0.3900	0.3400	0.4350	0.3500	0.3500	0.3500
Nbr of stocks (in thousands)	2,618,867	2,618,867	2,618,867	2,618,867	2,618,867	2,618,867	-	-
Announcement Date	8/24/22	8/30/23	8/28/24	8/27/25	8/26/26	-	-	-

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.($)
CROMWELL PROPERTY GROUP	11.83x	9.53x	15.35x	8.59%	655M
CA IMMOBILIEN ANLAGEN AG	15.33x	13.63x	22.29x	4.16%	2.34B
HUFVUDSTADEN AB	19.67x	13.87x	19.52x	2.61%	2.28B
HYSAN DEVELOPMENT COMPANY LIMITED	10.4x	12.97x	16.29x	6.85%	2.06B
ENTRA ASA	-50.76x	15.67x	17.99x	2.16%	1.91B
HEIWA REAL ESTATE CO., LTD.	13.4x	6.56x	18.72x	4.33%	993M
WEWORK INDIA MANAGEMENT LIMITED	52.79x	3.04x	4.69x	-	967M
Average	10.38x	10.75x	16.41x	4.78%	1.6B
Weighted average by Cap.	6.90x	12.13x	17.65x	4.28%