Valuation Aspen Group

Stocks

Market Closed - Australian S.E. 04:10:09 30/10/26 pm AEDT			5-day change	1st Jan Change
4.750 ^AUD	+0.42%		+1.93%	-17.96%

16/10	Aspen Group Completes Sale of Two New South Wales Holiday Parks	MT
16/10	Hampshire Property Group acquired Barlings Beach Pty Ltd/Black Dolphin Resort Motel from Aspen Group for AUD 42 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	227.9	314	356.4	894.2	1,186	1,089	-	-
Change	-	37.77%	13.51%	150.9%	32.64%	-8.2%	-	-
Enterprise Value (EV) ¹	227.9	314	551.8	1,015	1,340	1,247	1,250	1,273
Change	-	37.77%	75.74%	83.99%	31.98%	-6.93%	0.24%	1.85%
P/E	-	-	6.85x	14.3x	16.6x	13.6x	11.8x	10.7x
PBR	-	-	-	-	-	1.6x	1.44x	1.3x
PEG	-	-	-	2.39x	1.2x	1.3x	0.7x	1x
Capitalization / Revenue	15.4x	12.9x	11.6x	25.6x	28x	23.9x	22.2x	21.1x
EV / Revenue	15.4x	12.9x	17.9x	29x	31.6x	27.4x	25.5x	24.7x
EV / EBITDA	16.8x	12.8x	17.1x	24.5x	24.7x	18.6x	16.1x	15x
EV / EBIT	18.1x	13.4x	18x	25.5x	25.6x	19.2x	16.8x	15.4x
EV / FCF	-	-	-	-	25.8x	110x	74.2x	57.6x
FCF Yield	-	-	-	-	3.88%	0.91%	1.35%	1.74%
Dividend per Share ²	0.066	0.0775	0.085	0.1	0.11	0.1202	0.1307	0.1413
Rate of return	4.49%	4.43%	4.75%	2.53%	2.11%	2.54%	2.76%	2.99%
EPS ²	-	-	0.2612	0.2768	0.3137	0.3471	0.402	0.4432
Distribution rate	-	-	32.5%	36.1%	35.1%	34.6%	32.5%	31.9%
Net sales ¹	14.84	24.31	30.79	34.97	42.43	45.58	48.98	51.65
EBITDA ¹	13.6	24.6	32.21	41.39	54.18	66.99	77.47	84.95
EBIT ¹	12.61	23.4	30.72	39.84	52.44	64.88	74.21	82.42
Net income ¹	75.38	54.4	48.44	57.05	72.57	68.44	77.88	92.06
Net Debt ¹	-	-	195.4	121	153.7	158.2	161.2	184.4
Reference price ²	1.470	1.750	1.790	3.950	5.210	4.730	4.730	4.730
Nbr of stocks (in thousands)	155,043	179,421	199,109	226,385	227,665	229,234	-	-
Announcement Date	17/8/22	17/8/23	15/8/24	20/8/25	17/8/26	-	-	-

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.($)
ASPEN GROUP	13.63x	27.26x	18.55x	2.54%	763M
VINGROUP	65.15x	-	-	-	70.02B
SUN HUNG KAI PROPERTIES LIMITED	12.47x	4.37x	11.22x	3.86%	39.48B
MITSUBISHI ESTATE CO., LTD.	18.62x	4.04x	16.26x	1.32%	28.72B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.63B
CHINA RESOURCES LAND LIMITED	7.97x	1.46x	8.19x	4.44%	26.54B
MITSUI FUDOSAN CO., LTD.	14.44x	3.15x	15.07x	2.42%	26.64B
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	20.56B
VINHOMES	8.24x	2.9x	6.79x	-.--%	19.76B
ALPHA DHABI HOLDING	7.44x	0.82x	3x	3%	19.02B
Average	16.39x	5.20x	9.82x	3.38%	27.91B
Weighted average by Cap.	24.60x	2.71x	9.26x	3.62%