|
End-of-day quote
New Zealand S.E.
2026-08-14
|
5-day change | 1st Jan Change | ||
| 0.9400 NZD | +1.08% |
|
+2.17% | -10.90% |
| 08-03 | NZX Biggest Losers | MT |
| 08-03 | NZX Most Active Stocks | MT |
Company Valuation: Kiwi Property Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,727 | 1,430 | 1,337 | 1,414 | 1,500 | 1,552 | - | - |
| Change | - | -17.22% | -6.47% | 5.73% | 6.11% | 3.41% | - | - |
| Enterprise Value (EV) 1 | 2,851 | 2,543 | 2,514 | 2,685 | 2,707 | 2,577 | 2,570 | 2,550 |
| Change | - | -10.82% | -1.13% | 6.78% | 0.84% | -4.79% | -0.27% | -0.82% |
| P/E | 7.7x | -6.28x | -646x | 24.4x | 29.7x | 12.5x | 9.88x | 9.26x |
| PBR | 0.76x | 0.74x | 0.72x | 0.76x | 0.82x | 0.83x | 0.8x | 0.79x |
| PEG | - | 0x | 6.5x | -0x | -2.1x | 0x | 0.4x | 1.38x |
| Capitalization / Revenue | 9.23x | 7.02x | 7.23x | 7.28x | 7.27x | 8.21x | 8.08x | 7.84x |
| EV / Revenue | 15.2x | 12.5x | 13.6x | 13.8x | 13.1x | 13.6x | 13.4x | 12.9x |
| EV / EBITDA | 17.5x | 13.6x | 14.8x | 14.8x | 14.3x | 15.7x | 15.4x | 14.9x |
| EV / EBIT | 17.5x | 14.7x | 16.1x | 15.5x | 15x | 15.6x | 15.3x | 14.8x |
| EV / FCF | - | - | - | - | 106x | 12.4x | 26x | 19x |
| FCF Yield | - | - | - | - | 0.94% | 8.05% | 3.85% | 5.26% |
| Dividend per Share 2 | 0.056 | 0.057 | 0.057 | 0.054 | 0.056 | 0.0575 | 0.0584 | 0.059 |
| Rate of return | 5.09% | 6.26% | 6.79% | 6.21% | 6.15% | 6.12% | 6.21% | 6.28% |
| EPS 2 | 0.1429 | -0.1449 | -0.0013 | 0.0356 | 0.0306 | 0.0751 | 0.0952 | 0.1015 |
| Distribution rate | 39.2% | -39.3% | -4,385% | 152% | 183% | 76.6% | 61.3% | 58.1% |
| Net sales 1 | 187.1 | 203.7 | 184.9 | 194.1 | 206.5 | 188.9 | 192.1 | 198 |
| EBITDA 1 | 163 | 187.1 | 170 | 181.6 | 189.3 | 164.6 | 167.4 | 170.8 |
| EBIT 1 | 163 | 173.6 | 156.3 | 173.1 | 180.2 | 165.2 | 168 | 172.2 |
| Net income 1 | 224.3 | -227.7 | -2.119 | 56.99 | 50.45 | 125.8 | 161.7 | 162.7 |
| Net Debt 1 | 1,124 | 1,113 | 1,177 | 1,271 | 1,207 | 1,026 | 1,019 | 998 |
| Reference price 2 | 1.1000 | 0.9100 | 0.8400 | 0.8700 | 0.9100 | 0.9400 | 0.9400 | 0.9400 |
| Nbr of stocks (in thousands) | 1,570,095 | 1,571,172 | 1,591,972 | 1,625,216 | 1,648,787 | 1,650,542 | - | - |
| Announcement Date | 5/22/22 | 5/22/23 | 5/26/24 | 5/26/25 | 5/18/26 | - | - | - |
1NZD in Million2NZD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.52x | 13.64x | 15.66x | 6.12% | 914M | |
| 15.12x | 4.83x | 12.98x | 3.35% | 43.02B | |
| 8.99x | 1.53x | 8x | 3.95% | 31.08B | |
| 18.21x | 4.03x | 16.43x | 1.35% | 27.8B | |
| 5.54x | 0.73x | 1.56x | 8.99% | 26.76B | |
| 13.54x | 3.04x | 14.65x | 2.6% | 24.64B | |
| 8.15x | 0.9x | 3.29x | 2.74% | 20.84B | |
| 10.6x | 2.06x | 9.6x | 4.19% | 20.07B | |
| 13.56x | 6.58x | 17.59x | 1.57% | 19.63B | |
| 10.32x | 1.66x | 14.33x | 3.66% | 18.8B | |
| Average | 11.66x | 3.90x | 11.41x | 3.85% | 23.36B | |
| Weighted average by Cap. | 11.87x | 2.97x | 10.95x | 3.66% |
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
- Stock Market
- Stocks
- KPG Stock
- Valuation Kiwi Property Group Limited
Select your edition
All financial news and data tailored to specific country editions
