Valuation Scentre Group

Stocks

Market Closed - Australian S.E. Other stock markets 02:13:23 2026-06-25 EDT			5-day change	1st Jan Change
3.860 ^AUD	+0.26%		0.00%	-8.10%

06-03	Scentre Group Reportedly Explores Sale of Near 50% Stake in Westfield Mt Gravatt Shopping Centre	CI
05-25	Australian shares retreat as banks, real estate stocks drag	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	20,159	-	-
Change	-	-8.86%	3.82%	14.97%	22.79%	-7.88%	-	-
Enterprise Value (EV) ¹	31,059	29,716	30,292	34,133	36,248	33,452	33,421	33,833
Change	-	-4.33%	1.94%	12.68%	6.2%	-7.72%	-0.09%	1.23%
P/E	18.5x	49.8x	89x	17x	12.3x	16.5x	15.9x	15.3x
PBR	0.86x	0.81x	0.87x	0.99x	1.16x	1.02x	0.96x	0.91x
PEG	-	-0.8x	-2.1x	0x	0.2x	-0.5x	4.23x	3.74x
Capitalization / Revenue	7.18x	6.07x	6.17x	6.76x	8.15x	9.48x	9.1x	8.73x
EV / Revenue	13.6x	12.1x	12.1x	12.9x	13.5x	15.7x	15.1x	14.7x
EV / EBITDA	20.2x	17x	-	17.2x	17.6x	16.4x	15.7x	15.3x
EV / EBIT	20.2x	17x	15.9x	17.2x	17.6x	16.3x	15.7x	15.3x
EV / FCF	53x	46.2x	48.5x	51.7x	53.8x	23x	31.8x	32.3x
FCF Yield	1.89%	2.16%	2.06%	1.93%	1.86%	4.34%	3.14%	3.1%
Dividend per Share ²	0.1425	0.1575	0.166	0.172	0.1772	0.183	0.192	0.2005
Rate of return	4.51%	5.47%	5.55%	5.01%	4.22%	4.74%	4.97%	5.19%
EPS ²	0.1707	0.0578	0.0336	0.2013	0.3401	0.2336	0.2424	0.2523
Distribution rate	83.5%	272%	494%	85.4%	52.1%	78.4%	79.2%	79.5%
Net sales ¹	2,281	2,458	2,510	2,637	2,685	2,126	2,214	2,308
EBITDA ¹	1,537	1,752	-	1,987	2,063	2,044	2,132	2,216
EBIT ¹	1,537	1,752	1,910	1,987	2,063	2,047	2,129	2,209
Net income ¹	887.9	300.6	174.9	1,050	1,778	1,364	1,423	1,385
Net Debt ¹	14,677	14,785	14,791	16,312	14,365	13,292	13,261	13,673
Reference price ²	3.160	2.880	2.990	3.430	4.200	3.860	3.860	3.860
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SCENTRE GROUP	16.48x	15.71x	16.34x	4.75%	13.87B
THE PHOENIX MILLS LIMITED	54.26x	16.24x	27.72x	0.17%	7.26B
CURBLINE PROPERTIES CORP.	109.75x	16.18x	23.21x	2.18%	3.3B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.82x	6.55x	8.74x	3.91%	2.71B
ALLOS S.A.	15.32x	5.9x	7.83x	13%	2.59B
VINCOM RETAIL	12.81x	6.9x	11.24x	-.--%	2.61B
ATRIUM LJUNGBERG AB	14.12x	14.56x	21.6x	2.78%	1.69B
DEUTSCHE EUROSHOP AG	12.55x	11.23x	14.21x	5.98%	1.55B
Average	30.89x	11.66x	16.36x	4.1%	4.45B
Weighted average by Cap.	31.85x	13.55x	17.88x	3.73%