Valuation Stockland OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:20:48 2026-07-06 EDT			5-day change	1st Jan Change
2.775 ^USD	-4.31%		0.00%	-27.64%

07-13	Stockland Expands Australian Logistics Partnership With M&G Real Estate, Adding AU$438 Million in Assets	MT
06-23	Stockland Estimates Distribution for the Six Months to 30 June 2026, Payable on 31 August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,100	8,605	9,603	9,933	12,835	10,067	-	-
Change	-	-22.48%	11.6%	3.43%	29.22%	-21.56%	-	-
Enterprise Value (EV) ¹	14,692	12,699	13,239	13,944	17,367	15,034	15,182	15,294
Change	-	-13.57%	4.26%	5.32%	24.55%	-13.43%	0.98%	0.74%
P/E	10.1x	6.26x	22x	32.8x	15.6x	11.5x	11x	10.3x
PBR	1.16x	0.83x	0.94x	1x	1.26x	0.94x	0.9x	0.86x
PEG	-	0.3x	-0.3x	-1.1x	0x	2.18x	2.27x	1.65x
Capitalization / Revenue	4.03x	3.02x	3.42x	3.32x	4.1x	2.51x	2.46x	2.36x
EV / Revenue	5.33x	4.46x	4.71x	4.66x	5.55x	3.76x	3.71x	3.58x
EV / EBITDA	18.4x	16.2x	15.1x	16.6x	19.7x	14.5x	14.2x	13.3x
EV / EBIT	18.7x	16.6x	15.4x	17x	20.1x	14.7x	14.5x	13.6x
EV / FCF	22.9x	14.2x	42.8x	423x	53.4x	59.2x	22.4x	20.9x
FCF Yield	4.36%	7.06%	2.33%	0.24%	1.87%	1.69%	4.47%	4.78%
Dividend per Share ²	0.246	0.266	0.262	0.246	0.252	0.2513	0.25	0.2564
Rate of return	5.28%	7.37%	6.5%	5.9%	4.7%	6.06%	6.02%	6.18%
EPS ²	0.462	0.577	0.183	0.127	0.343	0.3611	0.3786	0.4022
Distribution rate	53.2%	46.1%	143%	194%	73.5%	69.6%	66%	63.8%
Net sales ¹	2,756	2,847	2,808	2,989	3,131	4,003	4,092	4,268
EBITDA ¹	797	784	878	838	882	1,036	1,070	1,154
EBIT ¹	784	767	861	822	864	1,021	1,049	1,125
Net income ¹	1,105	1,381	438	305	826	862.9	921.5	991.7
Net Debt ¹	3,592	4,094	3,636	4,011	4,532	4,966	5,114	5,227
Reference price ²	4.660	3.610	4.030	4.170	5.360	4.150	4.150	4.150
Nbr of stocks (in thousands)	2,382,024	2,383,654	2,382,994	2,381,896	2,394,542	2,425,901	-	-
Announcement Date	8/19/21	8/18/22	8/23/23	8/21/24	8/19/25	-	-	-

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	15.83x	4.98x	13.41x	3.2%	45.06B
CHINA RESOURCES LAND LIMITED	8.7x	1.49x	7.68x	4.07%	30.67B
MITSUBISHI ESTATE CO., LTD.	20.6x	4.23x	17.36x	1.22%	30.47B
EMAAR PROPERTIES	5.57x	0.61x	1.26x	8.96%	26.85B
MITSUI FUDOSAN CO., LTD.	14.22x	3.1x	14.85x	2.47%	25.48B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.33x	1.41%	21.41B
CK ASSET HOLDINGS LIMITED	8.95x	2.31x	7.1x	4.07%	21.11B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.17x	1.64x	14.26x	3.72%	18.66B
Average	12.40x	3.15x	11.78x	3.64%	27.46B
Weighted average by Cap.	12.85x	3.28x	11.78x	3.62%