Valuation Kiwi Property Group Limited

Stocks

End-of-day quote New Zealand S.E. 2026-11-06			5-day change	1st Jan Change
0.9300 ^NZD	+1.09%		+2.20%	-11.85%

10-20	New Zealand Shares End Slightly Lower; Genesis Energy Extends Shutdown of Huntly Unit 5 to Support Gas Supply in New Zealand	MT
10-19	Kiwi Property Group Offers Up to NZ$150 Million of Seven-Year Green Bonds	MT

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	1,535	-	-
Change	-	-17.22%	-6.47%	5.73%	6.11%	2.31%	-	-
Enterprise Value (EV) ¹	2,851	2,543	2,514	2,685	2,707	2,561	2,554	2,533
Change	-	-10.82%	-1.13%	6.78%	0.84%	-5.4%	-0.27%	-0.82%
P/E	7.7x	-6.28x	-646x	24.4x	29.7x	12.4x	9.77x	9.16x
PBR	0.76x	0.74x	0.72x	0.76x	0.82x	0.82x	0.8x	0.79x
PEG	-	0x	6.5x	-0x	-2.1x	0x	0.4x	1.37x
Capitalization / Revenue	9.23x	7.02x	7.23x	7.28x	7.27x	8.13x	7.99x	7.75x
EV / Revenue	15.2x	12.5x	13.6x	13.8x	13.1x	13.6x	13.3x	12.8x
EV / EBITDA	17.5x	13.6x	14.8x	14.8x	14.3x	15.6x	15.3x	14.8x
EV / EBIT	17.5x	14.7x	16.1x	15.5x	15x	15.5x	15.2x	14.7x
EV / FCF	-	-	-	-	106x	12.3x	25.8x	18.9x
FCF Yield	-	-	-	-	0.94%	8.1%	3.88%	5.29%
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%	6.18%	6.28%	6.34%
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	0.9300	0.9300	0.9300
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KIWI PROPERTY GROUP LIMITED	12.39x	13.56x	15.56x	6.18%	852M
VINGROUP	63.4x	-	-	-	68.74B
SUN HUNG KAI PROPERTIES LIMITED	13.73x	4.74x	12.15x	3.51%	43.5B
EMAAR PROPERTIES	5.63x	0.92x	1.92x	8%	30.08B
MITSUBISHI ESTATE CO., LTD.	19.32x	4.13x	16.6x	1.27%	29.71B
CHINA RESOURCES LAND LIMITED	8.74x	1.55x	8.61x	4.03%	29.12B
MITSUI FUDOSAN CO., LTD.	14.91x	3.19x	15.32x	2.35%	27.41B
CK ASSET HOLDINGS LIMITED	10.9x	2.15x	8.3x	3.85%	21.93B
VINHOMES	6.31x	2.36x	4.58x	-.--%	19.94B
DLF LIMITED	39.01x	19.26x	68.35x	1.15%	19.83B
Average	19.43x	5.76x	16.82x	3.37%	29.11B
Weighted average by Cap.	25.80x	4.39x	15.25x	3.26%