Valuation New Zealand Rural Land Company Limited

Stocks

End-of-day quote New Zealand S.E. 2026-08-25			5-day change	1st Jan Change
0.9150 ^NZD	-1.61%		-0.54%	-16.06%

08-05	NZX Biggest Losers	MT
07-26	New Zealand Rural Land Unit Completes Roxburgh East Property Purchase	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	111.4	124.8	117.1	131.5	159.3	135.5	-	-
Change	-	12.04%	-6.24%	12.35%	21.12%	-14.93%	-	-
Enterprise Value (EV) ¹	111.4	224.6	117.1	259.5	288.6	264.3	262.9	262.2
Change	-	101.56%	-47.89%	121.73%	11.19%	-8.43%	-0.53%	-0.24%
P/E	3.1x	-	0.1x	-	-	-	-	-
PBR	-	-	-	0.57x	0.68x	0.58x	0.58x	0.58x
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	-	15.2x	-	6.62x	7.15x	5.77x	5.21x	5.18x
EV / Revenue	-	27.3x	-	13.1x	13x	11.3x	10.1x	10x
EV / EBITDA	-	84x	-	16.1x	16.5x	13.5x	12.2x	12.2x
EV / EBIT	-	85.4x	-	16.1x	16.5x	13.5x	12.2x	12.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0358	0.02	0.04	0.0491	0.045	0.05	0.055
Rate of return	-	3.31%	2.38%	4.35%	4.5%	4.86%	5.41%	5.95%
EPS ²	0.3713	-	8.06	-	-	-	-	-
Distribution rate	-	-	0.25%	-	-	-	-	-
Net sales ¹	-	8.215	-	19.87	22.28	23.49	26.03	26.17
EBITDA ¹	-	2.675	-	16.13	17.45	19.59	21.48	21.57
EBIT ¹	-	2.629	-	16.13	17.45	19.59	21.48	21.57
Net income ¹	15.12	39.68	10.85	23.08	7.856	6.16	12	10.53
Net Debt ¹	-	99.76	-	128	129.3	128.8	127.4	126.7
Reference price ²	1.1500	1.0800	0.8400	0.9200	1.0900	0.9250	0.9250	0.9250
Nbr of stocks (in thousands)	96,900	115,602	139,352	142,954	146,139	146,497	-	-
Announcement Date	8/30/21	8/25/22	2/29/24	2/27/25	2/26/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEW ZEALAND RURAL LAND COMPANY LIMITED	-	11.28x	13.53x	4.84%	80.88M
SUN HUNG KAI PROPERTIES LIMITED	16.17x	5.09x	13.7x	3.13%	46.06B
CHINA RESOURCES LAND LIMITED	9.15x	1.55x	8.08x	3.88%	31.64B
MITSUBISHI ESTATE CO., LTD.	18.59x	4.07x	16.47x	1.31%	28.56B
EMAAR PROPERTIES	5.5x	0.66x	1.4x	9.09%	26.47B
MITSUI FUDOSAN CO., LTD.	14.06x	3.11x	14.87x	2.49%	25.67B
ALPHA DHABI HOLDING	8.19x	0.91x	3.3x	2.73%	20.95B
CK ASSET HOLDINGS LIMITED	11.02x	2.1x	9.8x	4.03%	20.89B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.85x	1.54x	12.95x	3.79%	20.04B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.6x	6.57x	17.49x	1.57%	19.69B
Average	11.90x	3.69x	11.16x	3.69%	24B
Weighted average by Cap.	12.33x	3.00x	11.06x	3.57%