Valuation Goodman Property Trust

Stocks

End-of-day quote New Zealand S.E. Other stock markets 2026-06-29			5-day change	1st Jan Change
2.030 ^NZD	-2.40%		-5.58%	+3.31%

06-17	Goodman New Zealand & Goodman Property Services Says Goodman New Zealand Pays Fiscal Fourth-Quarter Dividend	MT
06-17	Goodman Property Trust Provides Dividend Guidance for the Fiscal Year 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,298	3,003	3,508	2,877	2,902	3,107	-	-
Change	-	-8.94%	16.83%	-17.98%	0.86%	7.06%	-	-
Enterprise Value (EV) ¹	4,380	4,256	4,959	4,327	3,596	3,538	3,579	3,599
Change	-	-2.82%	16.52%	-12.74%	-16.9%	-1.59%	1.14%	0.57%
P/E	4.41x	-22.2x	-5.67x	26.3x	11.8x	14.3x	13.8x	13.7x
PBR	0.9x	0.87x	1.13x	0.92x	0.89x	0.93x	0.89x	0.85x
PEG	-	0x	-0x	-0x	0x	-1.2x	3.65x	25.18x
Capitalization / Revenue	21x	17x	14.4x	12.5x	15.7x	18.3x	17.2x	17x
EV / Revenue	27.9x	24x	20.3x	18.8x	19.5x	20.9x	19.8x	19.7x
EV / EBITDA	29.7x	25.6x	24.4x	19.8x	21.6x	22.6x	21x	19.8x
EV / EBIT	31.7x	27.3x	27.2x	20.8x	22.3x	18.7x	18x	17.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.055	0.059	0.062	0.065	0.0682	0.0718	0.0751	0.0787
Rate of return	2.33%	2.76%	2.72%	3.48%	3.6%	3.53%	3.7%	3.88%
EPS ²	0.5357	-0.0965	-0.4021	0.0712	0.1612	0.1417	0.147	0.1478
Distribution rate	10.3%	-61.1%	-15.4%	91.3%	42.3%	50.7%	51.1%	53.2%
Net sales ¹	157.1	177	244.1	230.5	184.5	169.5	181.1	182.4
EBITDA ¹	147.6	166.1	203.1	218.4	166.5	156.6	170.6	181.7
EBIT ¹	138	156	182.3	208.5	161.2	189.2	199	209.8
Net income ¹	748.6	-135.4	-564.9	109.6	248	194.5	218.6	273.8
Net Debt ¹	1,082	1,253	1,451	1,450	693.5	431.3	471.7	491.9
Reference price ²	2.360	2.140	2.280	1.870	1.895	2.030	2.030	2.030
Nbr of stocks (in thousands)	1,397,303	1,403,255	1,538,769	1,538,769	1,531,556	1,530,611	-	-
Announcement Date	5/18/22	5/17/23	5/27/24	5/28/25	5/25/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GOODMAN PROPERTY TRUST	14.68x	21.33x	23.08x	3.45%	1.8B
SUN HUNG KAI PROPERTIES LIMITED	14.74x	4.68x	12.71x	3.42%	42.2B
MITSUBISHI ESTATE CO., LTD.	22.51x	4.39x	18.44x	1.13%	30.61B
EMAAR PROPERTIES	6.15x	0.76x	1.55x	8.2%	29.36B
CHINA RESOURCES LAND LIMITED	7.62x	1.38x	6.92x	4.68%	27.43B
MITSUI FUDOSAN CO., LTD.	14.93x	3.12x	15.43x	2.35%	24.88B
ALPHA DHABI HOLDING	15.65x	1x	6.59x	2.38%	21.73B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.49x	6.71x	19.03x	1.22%	20.41B
CK ASSET HOLDINGS LIMITED	9.01x	2.17x	7.45x	4.12%	19.67B
Average	13.42x	5.06x	12.36x	3.44%	24.23B
Weighted average by Cap.	13.44x	3.25x	11.19x	3.53%