|
Market Closed -
Australian S.E.
04:10:23 20/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 5.620 AUD | +0.18% |
|
-1.58% | -18.90% |
| 22/09 | Dexus Says BlackRock Reduces Stake | MT |
| 21/09 | Dexus Announces Appointment of Kerri Leech as Deputy Chief Financial Officer | CI |
Company Valuation: DEXUS
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,551 | 8,389 | 6,953 | 7,133 | 5,775 | 5,996 | - | - |
| Change | - | -12.16% | -17.12% | 2.59% | -19.04% | 3.81% | - | - |
| Enterprise Value (EV) 1 | 14,418 | 13,611 | 11,809 | 11,790 | 10,291 | 10,518 | 10,611 | 10,746 |
| Change | - | -5.6% | -13.24% | -0.16% | -12.71% | 2.2% | 0.88% | 1.28% |
| P/E | 5.99x | -11.1x | -4.4x | 52.4x | 12.5x | 9.42x | 9.16x | 8.68x |
| PBR | 0.7x | 0.68x | 0.68x | 0.72x | 0.58x | 0.62x | 0.61x | 0.58x |
| PEG | - | 0x | -0x | -0x | 0x | 0.3x | 3.25x | 1.57x |
| Capitalization / Revenue | 10.9x | 9.89x | 7.71x | 7.5x | 8.13x | 7.51x | 7.11x | 6.69x |
| EV / Revenue | 16.5x | 16x | 13.1x | 12.4x | 14.5x | 13.2x | 12.6x | 12x |
| EV / EBITDA | 15.5x | 15.1x | 13.5x | 13x | 11.1x | 14.2x | 13.7x | 13.2x |
| EV / EBIT | 15.8x | 15.3x | 13.7x | 13.3x | 11.4x | 14x | 13.5x | 13.1x |
| EV / FCF | 26x | 24.8x | 25.3x | 16x | 21.8x | 24.9x | 36.5x | 27.5x |
| FCF Yield | 3.85% | 4.02% | 3.95% | 6.26% | 4.59% | 4.01% | 2.74% | 3.64% |
| Dividend per Share 2 | 0.532 | 0.516 | 0.48 | 0.37 | 0.37 | 0.3684 | 0.3734 | 0.3933 |
| Rate of return | 5.99% | 6.62% | 7.41% | 5.56% | 6.85% | 6.57% | 6.66% | 7.01% |
| EPS 2 | 1.484 | -0.7 | -1.473 | 0.1268 | 0.4334 | 0.5956 | 0.6124 | 0.6464 |
| Distribution rate | 35.9% | -73.7% | -32.6% | 292% | 85.4% | 61.8% | 61% | 60.8% |
| Net sales 1 | 874.3 | 848.4 | 902.2 | 951.2 | 710 | 798.7 | 843.1 | 896.3 |
| EBITDA 1 | 928.4 | 899.9 | 876.9 | 903.6 | 923.6 | 741.2 | 775.2 | 816 |
| EBIT 1 | 914.6 | 891.5 | 863 | 885.5 | 901.4 | 750.3 | 787.4 | 823.3 |
| Net income 1 | 1,583 | -752.7 | -1,584 | 136.1 | 482.2 | 603.1 | 615 | 634.8 |
| Net Debt 1 | 4,867 | 5,222 | 4,856 | 4,657 | 4,516 | 4,522 | 4,615 | 4,751 |
| Reference price 2 | 8.880 | 7.800 | 6.480 | 6.650 | 5.400 | 5.610 | 5.610 | 5.610 |
| Nbr of stocks (in thousands) | 1,075,565 | 1,075,565 | 1,073,020 | 1,072,665 | 1,069,489 | 1,068,719 | - | - |
| Announcement Date | 16/8/22 | 15/8/23 | 19/8/24 | 19/8/25 | 19/8/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.42x | 13.17x | 14.19x | 6.57% | 4.19B | |
| 37.83x | 17.73x | 22.84x | 3.45% | 118B | |
| 30.83x | 13.94x | 17.63x | 4.45% | 65.52B | |
| 36.71x | 14.67x | 15.17x | 5.88% | 52.36B | |
| 18.01x | 15.24x | 17.35x | 1.15% | 37.53B | |
| 15.73x | 24.64x | 26.98x | 3.65% | 16.15B | |
| 26.52x | 10.62x | 14.63x | 4.73% | 15.22B | |
| 7.96x | 11.66x | 14.29x | 6.27% | 14.26B | |
| 17.73x | 15.95x | 23.19x | 5.42% | 13.8B | |
| 29.1x | 11.15x | 16.28x | 4.19% | 13.23B | |
| Average | 22.98x | 14.88x | 18.25x | 4.58% | 35.02B | |
| Weighted average by Cap. | 30.04x | 15.69x | 19.28x | 4.08% |
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
- Stock Market
- Stocks
- DXS Stock
- Valuation DEXUS
Select your edition
All financial news and data tailored to specific country editions
