Valuation Texton Property Fund Limited

Stocks

End-of-day quote Johannesburg S.E.			5-day change	1st Jan Change
- ^ZAR	-.--%		-.--%	-

03-13	Texton Property Fund reports HY headline EPS down 31.06% to 7.09 cents	RE
12-03	Texton Property Fund Limited Approves Appointment of M Golding , A Hannington and P Welleman to the Social and Ethics Committee	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	489.2	1,102	1,262	829.6	990	879.4
Change	-	125.21%	14.56%	-34.26%	19.34%	-11.18%
Enterprise Value (EV) ¹	2,433	2,152	2,488	1,531	1,716	1,471
Change	-	-11.54%	15.59%	-38.46%	12.11%	-14.28%
P/E	-3.75x	5.61x	33.1x	-58.7x	-67.1x	10x
PBR	0.25x	0.53x	0.63x	0.4x	0.52x	0.51x
PEG	-	-0x	-0.4x	0x	-4.1x	-0x
Capitalization / Revenue	0.88x	3.2x	4.06x	2.58x	3.25x	3.16x
EV / Revenue	4.39x	6.25x	8.01x	4.76x	5.64x	5.29x
EV / EBITDA	7.59x	13.8x	18.9x	8.82x	10.8x	11.5x
EV / EBIT	7.83x	14.2x	19.8x	9.19x	11.2x	12.1x
EV / FCF	41x	29.7x	28.2x	3.36x	64.2x	5.52x
FCF Yield	2.44%	3.36%	3.54%	29.8%	1.56%	18.1%
Dividend per Share ²	-	0.3747	0.17	0.1926	0.2013	-
Rate of return	-	11.5%	4.59%	7.7%	6.06%	-
EPS ²	-0.3735	0.5797	0.1119	-0.0426	-0.0495	0.2945
Distribution rate	-	64.6%	152%	-452%	-407%	-
Net sales ¹	553.9	344.5	310.6	321.9	304.6	278.4
EBITDA ¹	320.4	156.1	131.6	173.5	159.1	127.4
EBIT ¹	310.9	152	125.6	166.7	152.9	121.5
Net income ¹	-130.5	202	38.06	-14.15	-13.95	97.21
Net Debt ¹	1,944	1,051	1,226	701.4	726.4	592
Reference price ²	1.400	3.250	3.700	2.500	3.320	2.950
Nbr of stocks (in thousands)	349,395	338,966	341,096	331,848	298,206	298,098
Announcement Date	10/31/20	9/14/21	10/31/22	9/22/23	9/23/24	9/26/25

¹ZAR in Million²ZAR

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.($)
TEXTON PROPERTY FUND LIMITED	-	-	-	-	56.81M
BXP, INC.	33.4x	7.38x	13.02x	4.12%	11.07B
NIPPON BUILDING FUND INC.	25.2x	16.53x	26.86x	3.91%	7.04B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.38x	16.01x	26.78x	4.36%	5.35B
COUSINS PROPERTIES INCORPORATED	164.63x	7.91x	12.35x	4.38%	4.85B
DEXUS	9.7x	11.87x	14.45x	6.37%	4.45B
EMBASSY OFFICE PARKS REIT	37.83x	12.19x	15.9x	6.37%	4.34B
KILROY REALTY CORPORATION	150.49x	7.8x	13.6x	6.01%	4.21B
COPT DEFENSE PROPERTIES	25.31x	8.61x	15.77x	3.49%	4.13B
SL GREEN REALTY CORP.	-25.27x	10.33x	23.4x	4.32%	4.08B
Average	49.41x	10.96x	18.01x	4.81%	4.96B
Weighted average by Cap.	46.71x	10.87x	17.92x	4.66%