Valuation WOTO PROP Australian S.E.

Stocks

Delayed Australian S.E. Other stock markets			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-

05-14	Tranche Update on WOTSO's Equity Buyback Plan announced on March 30, 2026.	CI
05-12	WOTSO's Equity Buyback announced on March 30, 2026, has closed with 131,287 shares, representing 0.08% for AUD 0.08 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025
Market Cap ¹	239.5	227.1	185.7	139.5	97.05
Change	-	-5.19%	-18.24%	-24.88%	-30.42%
Enterprise Value (EV) ¹	372.7	389.3	370	273	247.4
Change	-	4.45%	-4.95%	-26.21%	-9.38%
P/E	38.3x	7.41x	-30x	160x	-22.3x
PBR	1.02x	0.89x	0.75x	0.59x	0.42x
PEG	-1.6x	0x	0x	-1x	0x
Capitalization / Revenue	7.88x	5.65x	3.83x	2.81x	2.06x
EV / Revenue	12.3x	9.69x	7.63x	5.49x	5.26x
EV / EBITDA	25.3x	24.7x	23.3x	19.5x	21.7x
EV / EBIT	58.2x	39.6x	42.4x	47.6x	73.9x
EV / FCF	17.7x	10.8x	60.1x	21.1x	22.3x
FCF Yield	5.64%	9.24%	1.66%	4.73%	4.49%
Dividend per Share ²	0.065	0.06	0.06	0.02	0.0225
Rate of return	4.42%	4.32%	5.26%	2.33%	3.75%
EPS ²	0.0384	0.1876	-0.038	0.005391	-0.0269
Distribution rate	169%	32%	-158%	371%	-83.5%
Net sales ¹	30.39	40.18	48.52	49.72	47.04
EBITDA ¹	14.73	15.76	15.88	13.98	11.39
EBIT ¹	6.408	9.836	8.73	5.735	3.348
Net income ¹	5.727	30.57	-6.208	0.876	-4.37
Net Debt ¹	133.2	162.2	184.4	133.6	150.4
Reference price ²	1.4700	1.3900	1.1400	0.8600	0.6000
Nbr of stocks (in thousands)	162,922	163,360	162,859	162,176	161,749
Announcement Date	8/4/21	8/8/22	8/28/23	8/29/24	8/20/25

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.($)
REALTY INCOME CORPORATION	38.34x	15.21x	15.8x	5.44%	56.17B
UNIBAIL-RODAMCO-WESTFIELD SE	8.77x	12.62x	15.65x	5.55%	16.33B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.42x	16.57x	24.25x	5.1%	14.47B
SEGRO PLC	8.87x	20.89x	23.37x	4.43%	13.24B
KLÉPIERRE	10.03x	13.26x	15.9x	5.5%	11.72B
MERLIN PROPERTIES SOCIMI, S.A.	8.16x	22.77x	30.67x	2.74%	10.96B
FEDERAL REALTY INVESTMENT TRUST	31.25x	11.26x	17.76x	3.78%	10.4B
CAPITALAND ASCENDAS REIT	16.07x	12.33x	19.26x	6.08%	9.7B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.62x	7.29x	12.06x	5.65%	8.89B
Average	18.72x	14.69x	19.41x	4.92%	16.88B
Weighted average by Cap.	23.89x	15.03x	18.47x	5.08%