Company Valuation: RAM Essential Services Property Fund

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 409.1 359.5 314.4 288.1 220.5 - -
Change - -12.1% -12.57% -8.35% -23.48% - -
Enterprise Value (EV) 1 650.2 648 589.5 550.9 483 483 493.1
Change - -0.34% -9.04% -6.54% -12.33% 0% 2.09%
P/E 6.54x -21.2x -12.9x -19.6x 11.1x 9.08x 4.97x
PBR 1.45x 1.43x 1.43x 0.71x 0.55x 0.5x 0.49x
PEG - 0x -0.3x 0.5x -0x 0.4x 0.1x
Capitalization / Revenue 13.8x 6.38x 5.64x 4.96x 4.07x 3.99x 4.52x
EV / Revenue 22x 11.5x 10.6x 9.49x 8.91x 8.74x 10.1x
EV / EBITDA 22.9x 16.8x 19.9x 14.3x 12.9x 12.3x -
EV / EBIT 27.1x 19.4x 25.7x 18.5x 13.2x 12.8x 12.2x
EV / FCF - 32.9x - - 20.2x 21.3x -
FCF Yield - 3.04% - - 4.95% 4.7% -
Dividend per Share 2 0.04 0.057 0.056 0.05 0.0477 0.0474 0.0475
Rate of return 5.1% 8.26% 9.11% 8.7% 10.9% 10.8% 10.8%
EPS 2 0.12 -0.0325 -0.0478 -0.0294 0.0398 0.0485 0.0884
Distribution rate 33.3% -175% -117% -170% 120% 97.8% 53.7%
Net sales 1 29.6 56.32 55.7 58.03 54.2 55.3 48.83
EBITDA 1 28.38 38.67 29.56 38.42 37.5 39.3 -
EBIT 1 23.96 33.36 22.98 29.79 36.66 37.84 40.58
Net income 1 61.46 -16.63 -24.46 -5.531 6 2.7 -
Net Debt 1 241.2 288.5 275.1 262.8 262.6 262.6 272.7
Reference price 2 0.7850 0.6900 0.6150 0.5750 0.4400 0.4400 0.4400
Nbr of stocks (in thousands) 521,084 521,084 511,151 501,065 501,065 - -
Announcement Date 8/21/22 8/27/23 8/19/24 8/26/25 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.07x8.91x12.88x10.85% 154M
26.11x13.93x16.35x4.87% 17.08B
24.79x15.38x16.75x3.92% 6.99B
8.89x14.09x18.23x6.07% 6.85B
14.55x14.86x15.94x4.98% 6.63B
9.23x16.96x20.48x7.59% 6.24B
10.62x14.97x16.07x6.67% 6.09B
8.82x14.12x18.23x5.63% 6B
20.87x10.56x13.28x5.81% 4.86B
Average 14.99x 13.75x 16.47x 6.27% 6.77B
Weighted average by Cap. 17.32x 14.37x 16.89x 5.53%

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. REP Stock
  4. Valuation RAM Essential Services Property Fund