Company Valuation: Investore Property Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 633.2 518.2 433.6 396.5 394.6 385.2 - -
Change - -18.16% -16.32% -8.56% -0.48% -2.39% - -
Enterprise Value (EV) 1 977.5 898.4 828 768.2 901.1 845.7 851.7 853.8
Change - -8.09% -7.84% -7.22% 17.3% -6.15% 0.7% 0.25%
P/E 5.36x -3.45x -6.44x 103x 13.1x 5.53x 10.6x -
PBR 0.74x 0.77x 0.74x 0.66x 0.65x 0.58x 0.57x 0.56x
PEG - 0x 0.1x -1x 0x 0x -0.2x -
Capitalization / Revenue 10.9x 8.59x 7.09x 6.37x 6.03x 5.43x 5.32x 5.19x
EV / Revenue 16.8x 14.9x 13.5x 12.3x 13.8x 11.9x 11.8x 11.5x
EV / EBITDA 20.2x 17.5x 15.6x 14.1x 15.7x 13.6x 13.4x 13.1x
EV / EBIT 20.2x 17.5x 15.6x 14.1x 15.7x 13.6x 13.4x 13.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.079 0.079 0.072 0.065 0.065 0.065 0.0655 0.0657
Rate of return 4.59% 5.6% 6.21% 6.19% 6.22% 6.37% 6.42% 6.44%
EPS 2 0.321 -0.4085 -0.18 0.0102 0.0799 0.1846 0.0967 -
Distribution rate 24.6% -19.3% -40% 635% 81.4% 35.2% 67.8% -
Net sales 1 58.27 60.3 61.2 62.25 65.46 70.9 72.35 74.18
EBITDA 1 48.31 51.4 53.1 54.38 57.24 62.37 63.65 65.36
EBIT 1 48.31 51.4 53.1 54.38 57.24 62.37 63.65 65.36
Net income 1 118.2 -150.2 -67.1 38.35 31.7 52.34 39.42 46.59
Net Debt 1 344.3 380.2 394.4 371.7 506.5 460.6 466.5 468.7
Reference price 2 1.720 1.410 1.160 1.050 1.045 1.020 1.020 1.020
Nbr of stocks (in thousands) 368,135 367,503 373,822 377,623 377,623 377,623 - -
Announcement Date 5/17/22 5/18/23 5/17/24 5/16/25 5/21/26 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.5x11.9x13.53x6.4% 221M
13x14.82x15.4x5.31% 12.89B
18.05x14.13x17.34x1.38% 8.87B
45.92x14.54x23.98x0.15% 6.93B
24.29x11.72x16.37x1.5% 3.86B
124.74x15.34x22.84x2.36% 3.3B
11.91x6.77x8.9x3.46% 2.87B
15.24x6.08x8.21x12.3% 2.77B
9.69x6.4x10.64x1.96% 2.23B
Average 29.81x 11.30x 15.25x 3.87% 4.88B
Weighted average by Cap. 28.46x 12.88x 16.66x 3.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. IPL Stock
  4. Valuation Investore Property Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!