Valuation GDI Property Group

Stocks

Delayed Australian S.E. Other stock markets 20:48:31 2026-07-02 EDT			5-day change	1st Jan Change
0.6150 ^AUD	+1.65%		-2.38%	-3.15%

06-23	GDI Property Group Extends Tranche A Maturity of Syndicated Facility	MT
06-19	GDI Property Group Announces Estimated Ordinary Unfranked Dividend for the Six Months Ending June 30, 2026, Payable on August 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	607	486.7	342.9	300.4	346.7	326.6	-	-
Change	-	-19.81%	-29.56%	-12.39%	15.4%	-5.79%	-	-
Enterprise Value (EV) ¹	607	486.7	342.9	669.8	728.5	711.3	697.6	682.9
Change	-	-19.81%	-29.56%	95.35%	8.76%	-2.36%	-1.93%	-2.11%
P/E	38.2x	10.3x	16.9x	-43.4x	9.82x	7.96x	5.99x	6.24x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.3x	0x	-0x	0.5x	0.2x	-1.58x
Capitalization / Revenue	-	-	5.71x	4.52x	4.58x	4x	3.86x	3.77x
EV / Revenue	-	-	5.71x	10.1x	9.63x	8.71x	8.25x	7.88x
EV / EBITDA	15.9x	10.2x	8.55x	12x	10.8x	11.4x	10.2x	10.1x
EV / EBIT	23.4x	10.2x	7.68x	16.1x	14.7x	11.4x	10.2x	10.1x
EV / FCF	-	-	-	-	-	36.5x	23.3x	24.6x
FCF Yield	-	-	-	-	-	2.74%	4.3%	4.07%
Dividend per Share ²	0.0775	0.0775	0.05	0.05	0.05	0.05	0.051	0.052
Rate of return	6.92%	8.52%	7.75%	8.93%	7.75%	8.26%	8.43%	8.6%
EPS ²	0.0293	0.0886	0.0381	-0.0129	0.0657	0.076	0.101	0.097
Distribution rate	265%	87.5%	131%	-388%	76.1%	65.8%	50.5%	53.6%
Net sales ¹	-	-	60.04	66.49	75.64	81.7	84.6	86.7
EBITDA ¹	38.08	47.81	40.1	55.76	67.28	62.5	68.3	67.35
EBIT ¹	25.94	47.81	44.67	41.71	49.49	62.5	68.3	67.35
Net income ¹	15.98	68.31	20.29	-5.394	41.48	41	55	52.9
Net Debt ¹	-	-	-	369.4	381.9	384.7	371	356.3
Reference price ²	1.1200	0.9100	0.6450	0.5600	0.6450	0.6050	0.6050	0.6050
Nbr of stocks (in thousands)	541,988	534,884	531,592	536,407	537,446	539,822	-	-
Announcement Date	8/22/21	8/21/22	8/20/23	8/25/24	8/24/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GDI PROPERTY GROUP	7.89x	8.67x	11.34x	8.33%	224M
HUFVUDSTADEN AB	17.68x	14.15x	20.16x	2.54%	2.39B
CA IMMOBILIEN ANLAGEN AG	15.84x	16.14x	22.04x	4.02%	2.3B
HYSAN DEVELOPMENT COMPANY LIMITED	8.95x	12.96x	14.86x	6.54%	2.16B
ENTRA ASA	20.19x	15.7x	18.3x	2.13%	1.93B
WEWORK INDIA MANAGEMENT LIMITED	145.92x	4.11x	6.43x	-	1.04B
HEIWA REAL ESTATE CO., LTD.	13.65x	6.57x	18.83x	4.31%	972M
Average	32.88x	11.19x	15.99x	4.65%	1.57B
Weighted average by Cap.	27.58x	12.88x	17.59x	3.97%