Valuation Stockland

Stocks

Delayed Australian S.E. 20:01:55 2026-08-12 EDT			5-day change	1st Jan Change
4.290 ^AUD	+0.47%		-0.23%	-25.31%

07-21	Stockland Appoints Chair	MT
07-13	Stockland Expands Australian Logistics Partnership With M&G Real Estate, Adding AU$438 Million in Assets	MT

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	10,359	-	-
Change	-	-22.48%	11.6%	3.43%	29.22%	-19.29%	-	-
Enterprise Value (EV) ¹	14,692	12,699	13,239	13,944	17,367	15,325	15,474	15,586
Change	-	-13.57%	4.26%	5.32%	24.55%	-11.76%	0.97%	0.72%
P/E	10.1x	6.26x	22x	32.8x	15.6x	11.8x	11.3x	10.7x
PBR	1.16x	0.83x	0.94x	1x	1.26x	0.97x	0.93x	0.89x
PEG	-	0.3x	-0.3x	-1.1x	0x	2.23x	2.58x	1.71x
Capitalization / Revenue	4.03x	3.02x	3.42x	3.32x	4.1x	2.59x	2.53x	2.43x
EV / Revenue	5.33x	4.46x	4.71x	4.66x	5.55x	3.83x	3.78x	3.65x
EV / EBITDA	18.4x	16.2x	15.1x	16.6x	19.7x	14.8x	14.7x	13.7x
EV / EBIT	18.7x	16.6x	15.4x	17x	20.1x	15x	14.8x	13.8x
EV / FCF	22.9x	14.2x	42.8x	423x	53.4x	60.3x	23.1x	21.7x
FCF Yield	4.36%	7.06%	2.33%	0.24%	1.87%	1.66%	4.33%	4.6%
Dividend per Share ²	0.246	0.266	0.262	0.246	0.252	0.2511	0.2499	0.2563
Rate of return	5.28%	7.37%	6.5%	5.9%	4.7%	5.88%	5.85%	6%
EPS ²	0.462	0.577	0.183	0.127	0.343	0.3611	0.3769	0.4005
Distribution rate	53.2%	46.1%	143%	194%	73.5%	69.5%	66.3%	64%
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	1,035	1,053	1,139
EBIT ¹	784	767	861	822	864	1,021	1,049	1,126
Net income ¹	1,105	1,381	438	305	826	862.9	918.7	987.5
Net Debt ¹	3,592	4,094	3,636	4,011	4,532	4,966	5,116	5,228
Reference price ²	4.660	3.610	4.030	4.170	5.360	4.270	4.270	4.270
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.($)
STOCKLAND	12.02x	3.87x	14.97x	5.79%	7.43B
SUN HUNG KAI PROPERTIES LIMITED	15.1x	4.82x	12.97x	3.35%	42.99B
CHINA RESOURCES LAND LIMITED	8.61x	1.49x	7.8x	4.13%	29.74B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.08B
EMAAR PROPERTIES	6.23x	0.33x	0.69x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.75B
CK ASSET HOLDINGS LIMITED	8.84x	2.28x	7x	3.95%	20.82B
ALPHA DHABI HOLDING	8.03x	0.89x	3.24x	2.78%	20.55B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.8B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.08x	1.64x	14.18x	3.74%	18.37B
Average	11.47x	2.90x	10.97x	3.82%	23.93B
Weighted average by Cap.	11.79x	2.94x	10.73x	3.72%