Company Valuation: Stride Property Group

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 746.8 445.8 450.9 354.8 345.2 366.1 - -
Change - -40.3% 1.15% -21.31% -2.7% 6.05% - -
Enterprise Value (EV) 1 958.2 702.5 697.2 577.5 510.4 542.8 551.1 552.8
Change - -26.69% -0.75% -17.16% -11.63% 6.34% 1.53% 0.32%
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 10.7x 9.61x 9.34x
EV / Revenue 22.5x 16.4x 15.7x 14.1x 14.6x 15.9x 14.5x 14.1x
EV / EBITDA 23.6x 16.5x 16.1x 14.2x 14.4x 15.5x 14.8x 15x
EV / EBIT 23.6x 16.5x 16.1x 14.3x 14.4x 15.5x 14.3x 14.1x
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 34.18 38.1 39.19
EBITDA 1 40.65 42.64 43.43 40.64 35.5 35.09 37.33 36.81
EBIT 1 40.52 42.64 43.43 40.52 35.43 35.08 38.64 39.23
Net income 1 72.61 -70.44 -34.53 12.87 18.54 32.29 46.23 45.88
Net Debt 1 211.5 256.6 246.3 222.7 165.1 176.6 185 186.7
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.95x15.73x15.32x7.05% 361M
14.49x4.61x12.54x3.48% 41.49B
21.84x4.31x18.11x1.16% 29.56B
6.07x0.74x1.5x8.31% 28.97B
7.58x1.38x6.9x4.7% 27.27B
14.92x3.12x15.42x2.35% 24.75B
15.45x0.98x6.51x2.41% 21.45B
15.91x6.79x19.26x1.19% 20.86B
9.03x2.17x7.47x4.12% 19.71B
7.81x1.73x5.59x2.84% 17.57B
Average 12.20x 4.16x 10.86x 3.76% 23.2B
Weighted average by Cap. 12.85x 3.00x 10.61x 3.52%

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