Valuation Goodman Group

Stocks

Market Closed - Australian S.E. Other stock markets 02:19:22 2026-07-17 EDT			5-day change	1st Jan Change
29.41 ^AUD	+1.00%		-1.87%	-5.07%

07-02	Goodman Group's Growth Comes With a Catch
06-18	Australian Shares Fall; Washington H. Soul Pattinson to Sell Brickworks Industrial JV Stake to Goodman in Nearly AU$2 Billion Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	39,110	33,329	37,808	65,997	69,547	60,137	-	-
Change	-	-14.78%	13.44%	74.56%	5.38%	-13.53%	-	-
Enterprise Value (EV) ¹	40,344	35,105	39,741	67,898	70,825	61,801	61,704	61,555
Change	-	-12.99%	13.21%	70.85%	4.31%	-12.74%	-0.16%	-0.24%
P/E	17.3x	9.98x	24.7x	-668x	40.6x	24.3x	18.8x	16.5x
PBR	2.97x	2.03x	2.1x	3.76x	2.98x	2.39x	2.16x	1.94x
PEG	-	0.2x	-0.5x	6x	-0x	0.6x	0.6x	1.2x
Capitalization / Revenue	19.7x	16.3x	16.3x	25.2x	24.4x	19.1x	16.7x	14.5x
EV / Revenue	20.3x	17.2x	17.2x	25.9x	24.8x	19.6x	17.2x	14.9x
EV / EBITDA	30.6x	20.5x	20.3x	30.1x	28.7x	22.5x	19.4x	17.1x
EV / EBIT	31.2x	20.7x	20.5x	30.3x	28.9x	22.5x	19.5x	17.1x
EV / FCF	36.4x	42x	31.3x	-234x	-70.9x	-50.2x	33.2x	48.9x
FCF Yield	2.75%	2.38%	3.2%	-0.43%	-1.41%	-1.99%	3.01%	2.05%
Dividend per Share ²	0.3	0.3	0.3	0.3	0.3	0.3013	0.3053	0.3104
Rate of return	1.42%	1.68%	1.49%	0.86%	0.88%	1.02%	1.04%	1.06%
EPS ²	1.221	1.788	0.813	-0.052	0.844	1.211	1.561	1.781
Distribution rate	24.6%	16.8%	36.9%	-577%	35.5%	24.9%	19.6%	17.4%
Net sales ¹	1,988	2,044	2,313	2,620	2,854	3,152	3,594	4,138
EBITDA ¹	1,318	1,712	1,957	2,255	2,470	2,746	3,188	3,603
EBIT ¹	1,294	1,694	1,941	2,238	2,453	2,748	3,166	3,602
Net income ¹	2,312	3,414	1,560	-98.9	1,666	2,456	3,286	3,689
Net Debt ¹	1,234	1,776	1,933	1,901	1,278	1,664	1,566	1,418
Reference price ²	21.17	17.84	20.07	34.75	34.24	29.41	29.41	29.41
Nbr of stocks (in thousands)	1,847,429	1,868,223	1,883,820	1,899,182	2,031,151	2,044,793	-	-
Announcement Date	8/11/21	8/15/22	8/16/23	8/14/24	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.($)
GOODMAN GROUP	24.29x	19.61x	22.5x	1.02%	41.99B
PROLOGIS, INC.	51.47x	20.05x	24.12x	2.86%	140B
EASTGROUP PROPERTIES, INC.	38.01x	17.26x	24.45x	2.86%	11.93B
FIRST INDUSTRIAL REALTY TRUST, INC.	30.07x	14.61x	21.66x	2.87%	9.13B
REXFORD INDUSTRIAL REALTY, INC.	29.61x	11.85x	16.84x	4.66%	8.39B
STAG INDUSTRIAL, INC.	37.29x	12.37x	17.02x	3.7%	7.97B
TERRENO REALTY CORPORATION	38.59x	17.49x	26.63x	2.82%	7.98B
FIBRA PROLOGIS	15.92x	13.58x	17.58x	4.48%	7.36B
TRITAX BIG BOX REIT PLC	8.58x	19.46x	21.99x	5.03%	6.11B
WAREHOUSES DE PAUW SA	10.96x	18.4x	18.8x	5.75%	6.02B
Average	28.48x	16.47x	21.16x	3.61%	24.66B
Weighted average by Cap.	40.67x	18.78x	22.99x	2.81%