Company Valuation: Growthpoint Properties Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 42,070 39,780 41,247 45,447 58,438 52,996 - -
Change - -5.44% 3.69% 10.18% 28.59% -9.31% - -
Enterprise Value (EV) 103,912 105,554 109,069 104,583 58,438 52,996 52,996 52,996
Change - 1.58% 3.33% -4.11% -44.12% -9.31% 0% 0%
P/E - - - - - - - -
PBR 0.59x 0.55x 0.6x 0.67x - 0.95x 0.92x -
PEG - - - - - - - -
Capitalization / Revenue 3.22x 2.9x 2.86x 3.35x 4.4x 5.85x 5.66x 5.54x
EV / Revenue 0x 0x 0x 0x 0x 5.85x 5.66x 5.54x
EV / EBITDA 0x - 0x 0x 0x 6.88x 6.54x 6.28x
EV / EBIT 0x 0x 0x 0x 0x 8.13x 7.85x 7.58x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.284 1.301 1.171 1.243 1.335 1.394 1.466 1.466
Rate of return 10.4% 11.2% 9.61% 9.28% 7.74% 8.92% 9.38% 9.38%
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 13,048 13,740 14,400 13,568 13,281 9,054 9,365 9,570
EBITDA 1 8,803 - 8,721 8,689 9,431 7,704 8,103 8,443
EBIT 1 8,700 8,883 8,700 8,673 7,791 6,515 6,754 6,990
Net income - - - - - - - -
Net Debt 61,842 65,774 67,822 59,136 - - - -
Reference price 2 12.35 11.66 12.18 13.39 17.25 15.63 15.63 15.63
Nbr of stocks (in thousands) 3,406,440 3,411,622 3,386,457 3,394,112 3,387,736 3,386,330 - -
Announcement Date 9/15/22 9/12/23 8/29/24 9/10/25 9/9/26 - - -
1ZAR in Million2ZAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 8.92% 3.2B
21.13x12.65x14.81x5.85% 14.58B
7.67x13.9x17.96x6.81% 6.76B
11.68x14.21x15.15x5.46% 5.98B
19.45x12.75x14.29x4.97% 5.53B
7.99x13.46x17.14x6.2% 5.37B
9.32x14.08x15.04x7.45% 5.41B
8.81x15.9x19.16x9.1% 5.14B
12.25x11.13x12.75x5.65% 4.92B
17.99x9.74x12.38x6.69% 4.23B
Average 12.92x 13.09x 15.41x 6.71% 6.11B
Weighted average by Cap. 14.03x 13.12x 15.43x 6.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Growthpoint Properties Limited

Historical PBR trend

Valuation ratios - PBR - Growthpoint Properties Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Growthpoint Properties Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Growthpoint Properties Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Growthpoint Properties Limited
  1. Stock Market
  2. Stocks
  3. GRT Stock
  4. Valuation Growthpoint Properties Limited