Company Valuation: Stride Property Group

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 746.8 445.8 450.9 354.8 345.2 378.2 - -
Change - -40.3% 1.15% -21.31% -2.7% 9.54% - -
Enterprise Value (EV) 1 958.2 702.5 697.2 577.5 510.4 554.8 563.2 565
Change - -26.69% -0.75% -17.16% -11.63% 8.71% 1.51% 0.31%
P/E 8.79x -6.06x -13.2x 28.9x 19.3x 9.03x 9.12x 8.63x
PBR 0.87x 0.66x 0.76x 0.65x 0.64x 0.67x 0.66x 0.64x
PEG - 0x 0.3x -0x 0.4x 0x -9.4x 1.52x
Capitalization / Revenue 17.5x 10.4x 10.1x 8.64x 9.88x 11x 9.89x 9.58x
EV / Revenue 22.5x 16.4x 15.7x 14.1x 14.6x 16.2x 14.7x 14.3x
EV / EBITDA 23.6x 16.5x 16.1x 14.2x 14.4x 15.8x 15.1x 15.3x
EV / EBIT 23.6x 16.5x 16.1x 14.3x 14.4x 15.8x 14.6x 14.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 3 0.0991 0.08 0.08 0.08 0.08 0.08 0.0805 0.0808
Rate of return 4.98% 6.11% 5.93% 7.14% 7.41% 6.99% 7.03% 7.05%
EPS 3 0.2263 -0.216 -0.1022 0.0387 0.0559 0.1268 0.1255 0.1327
Distribution rate 43.8% -37% -78.3% 207% 143% 63.1% 64.1% 60.9%
Net sales 1 42.57 42.89 44.48 41.06 34.93 34.3 38.24 39.46
EBITDA 1 40.65 42.64 43.43 40.64 35.5 35.11 37.34 36.82
EBIT 1 40.52 42.64 43.43 40.52 35.43 35.01 38.56 39.15
Net income 1 72.61 -70.44 -34.53 12.87 18.54 32.26 46.11 45.72
Net Debt 1 211.5 256.6 246.3 222.7 165.1 176.6 185 186.8
Reference price 3 1.990 1.310 1.350 1.120 1.080 1.145 1.145 1.145
Nbr of stocks (in thousands) 540,189 543,320 558,408 559,039 559,462 560,420 - -
Announcement Date 5/27/22 5/26/23 5/28/24 5/27/25 5/28/26 - - -
1NZD in Million2USD in Million3NZD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.03x16.18x15.8x6.99% 378M
15.12x4.83x12.98x3.35% 43.02B
8.99x1.53x8x3.95% 31.08B
18.21x4.03x16.43x1.35% 27.8B
5.54x0.51x1.08x8.99% 26.76B
13.54x3.04x14.65x2.6% 24.64B
10.78x1.86x7.32x4.19% 20.07B
8.15x0.9x3.29x2.74% 20.84B
13.56x6.58x17.59x1.57% 19.63B
10.32x1.66x14.33x3.66% 18.8B
Average 11.32x 4.11x 11.15x 3.94% 23.3B
Weighted average by Cap. 11.88x 2.91x 10.69x 3.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SPG Stock
  4. Valuation Stride Property Group