Company Valuation: Growthpoint Properties Australia

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,631 2,103 1,636 1,758 1,637 1,547 - -
Change - -20.09% -22.19% 7.41% -6.85% -5.51% - -
Enterprise Value (EV) 1 4,322 3,972 3,518 3,436 3,413 3,253 3,254 3,256
Change - -8.11% -11.43% -2.32% -0.68% -4.68% 0.02% 0.08%
P/E 5.75x -8.69x -5.48x -14.1x 18.2x 9.47x 9.26x 8.76x
PBR 0.75x 0.69x 0.63x 0.75x 0.72x 0.66x 0.62x 0.59x
PEG - 0x -0.2x 0.2x -0x 0.1x 4.01x 1.55x
Capitalization / Revenue 8.66x 6.46x 5.22x 5.55x 5.1x 4.81x 4.73x 4.61x
EV / Revenue 14.2x 12.2x 11.2x 10.8x 10.6x 10.1x 9.94x 9.7x
EV / EBITDA 18.1x 15.4x 14.3x 13.3x 13.1x 13.7x 13.6x 13.2x
EV / EBIT 18.1x 15.8x 14.7x 15.5x 15.4x 14.2x 14.1x 13.6x
EV / FCF -32.2x -142x 46.2x 59.1x 23.6x 34.4x 33.4x 28.8x
FCF Yield -3.11% -0.7% 2.16% 1.69% 4.23% 2.91% 2.99% 3.47%
Dividend per Share 2 0.208 0.214 0.193 0.203 0.184 0.184 0.1805 0.1842
Rate of return 6.1% 7.67% 8.89% 8.71% 8.48% 8.98% 8.8% 8.98%
EPS 2 0.593 -0.321 -0.396 -0.165 0.119 0.2165 0.2215 0.234
Distribution rate 35.1% -66.7% -48.7% -123% 155% 85% 81.5% 78.7%
Net sales 1 303.7 325.3 313.7 316.9 320.8 321.6 327.2 335.6
EBITDA 1 238.9 257.7 245.5 259 260.3 238.2 239.9 247.4
EBIT 1 238.7 251 238.7 221.7 221.6 229.4 231.4 238.6
Net income 1 459.2 -245.6 -298.2 -124.6 90.1 150.4 155.5 164.5
Net Debt 1 1,691 1,869 1,882 1,678 1,776 1,706 1,707 1,709
Reference price 2 3.410 2.790 2.170 2.330 2.170 2.050 2.050 2.050
Nbr of stocks (in thousands) 771,670 753,717 754,010 754,303 754,427 754,609 - -
Announcement Date 8/15/22 8/16/23 8/21/24 8/13/25 8/16/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.28x10.02x13.53x9.15% 1.06B
33.7x18.22x21.67x3.31% 123B
34.66x14.86x19.05x4.06% 71.74B
38.2x14.96x15.51x5.67% 54.31B
18.27x15.42x17.59x1.13% 38.25B
14.04x22.76x27.48x3.58% 16.61B
29.17x11.21x15.4x4.31% 16.66B
8.4x12.04x14.74x5.94% 15.03B
18.13x16.32x23.94x5.25% 14.28B
30.32x11.46x16.78x4.02% 13.81B
Average 23.42x 14.73x 18.57x 4.64% 36.5B
Weighted average by Cap. 29.99x 16.06x 19.38x 3.87%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Growthpoint Properties Australia

Historical PBR trend

Valuation ratios - PBR - Growthpoint Properties Australia

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Growthpoint Properties Australia

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Growthpoint Properties Australia


Year-on-year evolution of the Yield

Valuation ratios - Yield - Growthpoint Properties Australia
  1. Stock Market
  2. Stocks
  3. GOZ Stock
  4. Valuation Growthpoint Properties Australia