Projected Income Statement: Property For Industry Limited

Forecast Balance Sheet: Property For Industry Limited

Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt 1 600 646 674 702 - 845 919 962
Change - 7.67% 4.33% 4.15% - - 8.76% 4.68%
Announcement Date 2/20/23 2/25/24 8/26/24 8/24/25 8/24/26 - - -
1NZD in Million
Estimates

Cash Flow Forecast: Property For Industry Limited

Fiscal Period: June 2022 2023 2025 2027 2028 2029
CAPEX 1 19.17 73.53 51.85 61.85 74.37 42.59
Change - 283.58% - - 20.24% -42.74%
Free Cash Flow (FCF) 1 - - 8.863 -20.6 -33.8 -
Change - - - - -64.08% 100%
Announcement Date 2/20/23 2/25/24 8/24/25 - - -
1NZD in Million
Estimates

Forecast Financial Ratios: Property For Industry Limited

Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

        
EBITDA Margin (%) 88.86% 89.47% - 91.44% 90.86% 87.89% 88.25% 90.2%
EBIT Margin (%) 88.66% 88.86% - 89.43% 89.72% 87.24% 87.7% 88.44%
EBT Margin (%) - - - - - - - -
Net margin (%) -14.58% -105.41% - 100.45% 64.33% 72.34% 80.16% 87.8%
FCF margin (%) - - - 8.4% - -16.99% -26.15% -
FCF / Net Income (%) - - - 8.36% - -23.49% -32.62% -

Profitability

        
ROA 2.41% 2.57% - 4.96% - 4.38% 4.36% 4.7%
ROE 3.45% 3.8% - 7.62% - 3.95% 3.97% 4.18%

Financial Health

        
Leverage (Debt/EBITDA) 7.06x 7.78x - 7.27x - 7.93x 8.06x 7.63x
Debt / Free cash flow - - - 79.21x - -41x -27.2x -

Capital Intensity

        
CAPEX / Current Assets (%) 20.04% 79.26% - 49.12% - 51.02% 57.54% 30.47%
CAPEX / EBITDA (%) 22.55% 88.58% - 53.72% - 58.06% 65.2% 33.78%
CAPEX / FCF (%) - - - 584.98% - -300.25% -220.03% -

Items per share

        
Cash flow per share 1 0.1007 - - 0.1209 - 0.1187 0.1217 0.1359
Change - - - - - - 2.55% 11.71%
Dividend per Share 1 0.081 0.083 - 0.086 - 0.098 0.1005 0.1023
Change - 2.47% - - - - 2.55% 1.82%
Book Value Per Share 1 2.988 2.709 - 2.836 - 2.985 3.062 3.159
Change - -9.35% - - - - 2.56% 3.17%
EPS 1 -0.0276 -0.1948 - 0.211 0.1547 0.1818 0.1664 0.232
Change - -605.8% - - -26.68% 17.5% -8.48% 39.49%
Nbr of stocks (in thousands) 504,881 502,129 - 502,284 502,379 502,379 502,379 502,379
Announcement Date 2/20/23 2/25/24 - 8/24/25 8/24/26 - - -
1NZD
Estimates
2027 *2028 *
P/E 12.7x 13.9x
PBR 0.77x 0.75x
EV / Sales 16.5x 16.1x
Yield 4.24% 4.35%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
2.310NZD
Average target price
2.530NZD
Spread / Average Target
+9.52%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. PFI Stock
  4. PYIYF Stock
  5. Financials Property For Industry Limited