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 1 409.1 359.5 314.4 288.1 210.4 - -
Change - -12.1% -12.57% -8.35% -26.96% - -
Enterprise Value (EV) 1 650.2 648 589.5 550.9 470.7 470.1 483.1
Change - -0.34% -9.04% -6.54% -14.55% -0.13% 2.77%
P/E 6.54x -21.2x -12.9x -19.6x 9.49x 8.41x 4.75x
PBR 1.45x 1.43x 1.43x 0.71x 0.52x 0.48x 0.47x
PEG - 0x -0.3x 0.5x -0x 0.7x 0.1x
Capitalization / Revenue 13.8x 6.38x 5.64x 4.96x 3.88x 3.8x 4.31x
EV / Revenue 22x 11.5x 10.6x 9.49x 8.68x 8.49x 9.89x
EV / EBITDA 22.9x 16.8x 19.9x 14.3x 12.6x 12x -
EV / EBIT 27.1x 19.4x 25.7x 18.5x 12.8x 12.4x 11.9x
EV / FCF - 32.9x - - 16.6x 19.6x -
FCF Yield - 3.04% - - 6.03% 5.11% -
Dividend per Share 2 0.04 0.057 0.056 0.05 0.05 0.0482 0.0485
Rate of return 5.1% 8.26% 9.11% 8.7% 11.9% 11.5% 11.5%
EPS 2 0.12 -0.0325 -0.0478 -0.0294 0.0443 0.05 0.0884
Distribution rate 33.3% -175% -117% -170% 113% 96.4% 54.8%
Net sales 1 29.6 56.32 55.7 58.03 54.2 55.35 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 10.5 4 -
Net Debt 1 241.2 288.5 275.1 262.8 260.3 259.7 272.7
Reference price 2 0.7850 0.6900 0.6150 0.5750 0.4200 0.4200 0.4200
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.49x8.68x12.55x11.9% 146M
24.28x13.28x15.59x5.24% 15.89B
23.9x14.45x15.92x4.1% 6.74B
8.59x13.6x17.65x6.44% 6.49B
14.18x14.58x15.56x5.12% 6.39B
9.93x17.08x20.65x7.76% 6.17B
10.66x14.78x15.86x6.89% 5.9B
8.56x13.68x17.63x5.9% 5.71B
11.57x11.2x12.76x5.63% 4.68B
Average 13.46x 13.48x 16.02x 6.55% 6.46B
Weighted average by Cap. 15.86x 14.01x 16.38x 5.77%

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