Valuation Scentre Group

Stocks

Market Closed - Australian S.E. 00:10:10 2026-11-13 EST			5-day change	1st Jan Change
3.520 ^AUD	-0.28%		-2.49%	-16.19%

11-08	Barrenjoey Markets Downgrades Scentre Group to Underweight, Adjusts Price Target to AU$3.60	MT
11-04	Australia's oldest retailer David Jones enters administration as economic pressures mount	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,382	14,930	15,501	17,821	21,883	18,384	-	-
Change	-	-8.86%	3.82%	14.97%	22.79%	-15.99%	-	-
Enterprise Value (EV) ¹	31,059	29,716	30,292	34,133	36,248	30,903	30,908	30,997
Change	-	-4.33%	1.94%	12.68%	6.2%	-14.75%	0.01%	0.29%
P/E	18.5x	49.8x	89x	17x	12.3x	12.8x	13x	12.6x
PBR	0.86x	0.81x	0.87x	0.99x	1.16x	0.92x	0.87x	0.83x
PEG	-	-0.8x	-2.1x	0x	0.2x	-0.7x	-12.12x	4.39x
Capitalization / Revenue	7.18x	6.07x	6.17x	6.76x	8.15x	8.9x	8.64x	8.3x
EV / Revenue	13.6x	12.1x	12.1x	12.9x	13.5x	15x	14.5x	14x
EV / EBITDA	20.2x	17x	-	17.2x	17.6x	15.5x	15x	14.5x
EV / EBIT	20.2x	17x	15.9x	17.2x	17.6x	15.4x	15x	14.5x
EV / FCF	53x	46.2x	48.5x	51.7x	53.8x	18.7x	29.7x	29.7x
FCF Yield	1.89%	2.16%	2.06%	1.93%	1.86%	5.35%	3.37%	3.37%
Dividend per Share ²	0.1425	0.1575	0.166	0.172	0.1772	0.1839	0.1924	0.198
Rate of return	4.51%	5.47%	5.55%	5.01%	4.22%	5.22%	5.47%	5.63%
EPS ²	0.1707	0.0578	0.0336	0.2013	0.3401	0.2742	0.2713	0.279
Distribution rate	83.5%	272%	494%	85.4%	52.1%	67.1%	70.9%	71%
Net sales ¹	2,281	2,458	2,510	2,637	2,685	2,066	2,127	2,214
EBITDA ¹	1,537	1,752	-	1,987	2,063	1,992	2,059	2,141
EBIT ¹	1,537	1,752	1,910	1,987	2,063	2,003	2,055	2,140
Net income ¹	887.9	300.6	174.9	1,050	1,778	1,650	1,548	1,591
Net Debt ¹	14,677	14,785	14,791	16,312	14,365	12,520	12,524	12,614
Reference price ²	3.160	2.880	2.990	3.430	4.200	3.520	3.520	3.520
Nbr of stocks (in thousands)	5,184,178	5,184,178	5,184,178	5,195,548	5,210,217	5,222,590	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/25/25	2/23/26	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCENTRE GROUP	12.84x	14.96x	15.52x	5.22%	12.46B
VINGROUP	65.69x	-	-	-	70.85B
SUN HUNG KAI PROPERTIES LIMITED	12.94x	4.51x	11.56x	3.72%	40.96B
EMAAR PROPERTIES	5.68x	0.71x	1.41x	8.86%	29.6B
MITSUBISHI ESTATE CO., LTD.	20.25x	4.11x	16.53x	1.2%	31.02B
CHINA RESOURCES LAND LIMITED	8.16x	1.49x	8.3x	4.31%	27.2B
MITSUI FUDOSAN CO., LTD.	14.99x	3.17x	15.24x	2.33%	27.33B
CK ASSET HOLDINGS LIMITED	10.93x	2.16x	8.32x	3.84%	21.97B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.22x	6.72x	17.47x	1.51%	20.75B
DLF LIMITED	39.31x	19.42x	68.92x	1.14%	19.92B
Average	20.50x	6.36x	18.14x	3.57%	30B
Weighted average by Cap.	26.79x	5.28x	16.36x	3.62%