Valuation Stockland Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:43:33 2026-09-21 EDT			5-day change	1st Jan Change
2.540 ^EUR	-0.43%		+0.87%	-20.53%

08-20	UBS Upgrades Stockland to Buy from Neutral; Price Target is AU$5.12	MT
08-19	Stockland Provides Dividend Guidance for the Fiscal Year 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,605	9,603	9,933	12,835	9,898	9,963	-	-
Change	-	11.6%	3.43%	29.22%	-22.88%	0.66%	-	-
Enterprise Value (EV) ¹	12,699	13,239	13,944	17,367	13,997	14,276	14,340	14,400
Change	-	4.26%	5.32%	24.55%	-19.41%	1.99%	0.45%	0.42%
P/E	6.26x	22x	32.8x	15.6x	9.95x	10.6x	10.1x	9.03x
PBR	0.83x	0.94x	1x	1.26x	0.92x	0.91x	0.87x	0.83x
PEG	-	-0.3x	-1.1x	0x	0.5x	-1.89x	1.83x	0.8x
Capitalization / Revenue	3.02x	3.42x	3.32x	4.1x	2.76x	2.66x	2.58x	2.92x
EV / Revenue	4.46x	4.71x	4.66x	5.55x	3.9x	3.8x	3.71x	4.22x
EV / EBITDA	16.2x	15.1x	16.6x	19.7x	11.5x	13.4x	12.6x	11.7x
EV / EBIT	16.6x	15.4x	17x	20.1x	12.4x	13.8x	13x	12.1x
EV / FCF	14.2x	42.8x	423x	53.4x	21.4x	19.2x	18.9x	16.3x
FCF Yield	7.06%	2.33%	0.24%	1.87%	4.67%	5.21%	5.29%	6.14%
Dividend per Share ²	0.266	0.262	0.246	0.252	0.252	0.2526	0.2593	0.2692
Rate of return	7.37%	6.5%	5.9%	4.7%	6.18%	6.15%	6.31%	6.55%
EPS ²	0.577	0.183	0.127	0.343	0.41	0.387	0.4083	0.455
Distribution rate	46.1%	143%	194%	73.5%	61.5%	65.3%	63.5%	59.2%
Net sales ¹	2,847	2,808	2,989	3,131	3,589	3,752	3,869	3,413
EBITDA ¹	784	878	838	882	1,214	1,069	1,140	1,233
EBIT ¹	767	861	822	864	1,133	1,036	1,103	1,187
Net income ¹	1,381	438	305	826	994	941.8	992.7	1,106
Net Debt ¹	4,094	3,636	4,011	4,532	4,099	4,312	4,377	4,437
Reference price ²	3.610	4.030	4.170	5.360	4.080	4.110	4.110	4.110
Nbr of stocks (in thousands)	2,383,654	2,382,994	2,381,896	2,394,542	2,425,901	2,424,131	-	-
Announcement Date	8/18/22	8/23/23	8/21/24	8/19/25	8/18/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	13.97x	4.54x	12.2x	3.62%	39.78B
EMAAR PROPERTIES	5.75x	0.77x	1.62x	8.61%	27.96B
MITSUBISHI ESTATE CO., LTD.	17.85x	3.95x	15.88x	1.37%	27.69B
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	26.03B
MITSUI FUDOSAN CO., LTD.	13.72x	3.07x	14.71x	2.55%	25.46B
ALPHA DHABI HOLDING	8.17x	0.91x	3.3x	2.73%	20.9B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.6B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.01x	6.39x	16.79x	1.67%	18.75B
HONGKONG LAND HOLDINGS LIMITED	38.15x	13.96x	35.15x	3.11%	18.41B
Average	14.30x	4.11x	12.86x	3.59%	25.06B
Weighted average by Cap.	13.70x	3.83x	12.19x	3.71%