Company Valuation: Property For Industry Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,232 1,188 1,080 1,120 1,216 1,140 - -
Change - -3.6% -9.08% 3.74% 8.54% -6.2% - -
Enterprise Value (EV) 1 1,832 1,833 1,754 1,822 1,997 1,985 2,060 2,103
Change - 0.07% -4.33% 3.89% 9.58% -0.59% 3.76% 2.08%
P/E -88.4x -12.1x - 10.6x 15.6x 12.5x 13.6x 9.78x
PBR 0.82x 0.87x - 0.79x 0.83x 0.76x 0.74x 0.72x
PEG - -0x - - -0.6x 0.7x -1.6x 0.2x
Capitalization / Revenue 12.9x 12.8x - 10.6x 10.1x 9.41x 8.82x 8.16x
EV / Revenue 19.2x 19.8x - 17.3x 16.5x 16.4x 15.9x 15x
EV / EBITDA 21.6x 22.1x - 18.9x 18.2x 18.6x 18.1x 16.7x
EV / EBIT 21.6x 22.2x - 19.3x 18.4x 18.8x 18.2x 17x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.081 0.083 - 0.086 0.095 0.098 0.1005 0.1023
Rate of return 3.32% 3.51% - 3.86% 3.93% 4.32% 4.43% 4.51%
EPS 2 -0.0276 -0.1948 - 0.211 0.1547 0.1818 0.1664 0.232
Distribution rate -293% -42.6% - 40.8% 61.4% 53.9% 60.4% 44.1%
Net sales 1 95.66 92.78 - 105.6 120.8 121.2 129.3 139.8
EBITDA 1 85 83.01 - 96.52 109.8 106.5 114.1 126.1
EBIT 1 84.82 82.44 - 94.39 108.4 105.8 113.4 123.6
Net income 1 -13.94 -97.79 - 106 77.72 87.7 103.6 122.7
Net Debt 1 600.2 645.9 674.2 702.1 781 844.6 919.3 962.2
Reference price 2 2.440 2.365 2.150 2.230 2.420 2.270 2.270 2.270
Nbr of stocks (in thousands) 504,881 502,129 502,199 502,284 502,379 502,379 - -
Announcement Date 2/20/23 2/25/24 8/26/24 8/24/25 8/23/26 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.49x16.38x18.63x4.32% 646M
6.12x16.07x20.16x5.65% 7.2B
11.44x12.65x15.8x2.37% 3.05B
14.12x7.45x17.94x4.36% 2.13B
10.18x - - - 1.56B
8.99x3.4x8.83x4.18% 1.15B
12.72x15.11x17.54x1.26% 898M
8.98x11.61x23.14x-.--% 718M
10.87x12.62x17.24x-.--% 516M
Average 10.66x 11.91x 17.41x 2.77% 1.99B
Weighted average by Cap. 9.33x 13.06x 18.09x 4.04%

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. PFI Stock
  4. Valuation Property For Industry Limited