|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.6400 AUD | 0.00% |
|
+4.07% | +0.79% |
| 14/07 | GDI Property Group Limited and GDI Funds Management Limited Announce Management Changes, Effective August 25, 2026 | CI |
| 14/07 | GDI Property Group Chairman Resigns | MT |
Company Valuation: GDI Property Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 607 | 486.7 | 342.9 | 300.4 | 346.7 | 345.5 | - | - |
| Change | - | -19.81% | -29.56% | -12.39% | 15.4% | -0.34% | - | - |
| Enterprise Value (EV) | 607 | 486.7 | 342.9 | 669.8 | 728.5 | 345.5 | 345.5 | 345.5 |
| Change | - | -19.81% | -29.56% | 95.35% | 8.76% | -52.58% | 0% | 0% |
| P/E | 38.2x | 10.3x | 16.9x | -43.4x | 9.82x | 8.42x | 6.34x | 6.6x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | -0.3x | 0x | -0x | 0.5x | 0.2x | -1.67x |
| Capitalization / Revenue | - | - | 5,711,096x | 4,517,998x | 4,583,047x | - | - | - |
| EV / Revenue | - | - | - | - | - | - | - | - |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 5.53x | 4.95x | 5.19x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 5.54x | 5.16x | 5.19x |
| EV / FCF | - | - | - | - | - | 17.7x | 11.5x | 12.4x |
| FCF Yield | - | - | - | - | - | 5.64% | 8.68% | 8.05% |
| Dividend per Share 2 | 0.0775 | 0.0775 | 0.05 | 0.05 | 0.05 | 0.05 | 0.051 | 0.052 |
| Rate of return | 6.92% | 8.52% | 7.75% | 8.93% | 7.75% | 7.81% | 7.97% | 8.13% |
| EPS 2 | 0.0293 | 0.0886 | 0.0381 | -0.0129 | 0.0657 | 0.076 | 0.101 | 0.097 |
| Distribution rate | 265% | 87.5% | 131% | -388% | 76.1% | 65.8% | 50.5% | 53.6% |
| Net sales | - | - | 60.04 | 66.49 | 75.64 | - | - | - |
| EBITDA 1 | 38.08 | 47.81 | 40.1 | 55.76 | 67.28 | 62.5 | 69.8 | 66.6 |
| EBIT 1 | 25.94 | 47.81 | 44.67 | 41.71 | 49.49 | 62.35 | 67 | 66.6 |
| Net income 1 | 15.98 | 68.31 | 20.29 | -5.394 | 41.48 | 41 | 55 | 52.9 |
| Net Debt | - | - | - | 369.4 | 381.9 | - | - | - |
| Reference price 2 | 1.1200 | 0.9100 | 0.6450 | 0.5600 | 0.6450 | 0.6400 | 0.6400 | 0.6400 |
| Nbr of stocks (in thousands) | 541,988 | 534,884 | 531,592 | 536,407 | 537,446 | 539,822 | - | - |
| Announcement Date | 22/8/21 | 21/8/22 | 20/8/23 | 25/8/24 | 24/8/25 | - | - | - |
1AUD in Million2AUD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.42x | - | - | 7.81% | 239M | |
| 18.1x | 14.38x | 20.49x | 2.48% | 2.45B | |
| 9.94x | 13.59x | 15.5x | 5.87% | 2.41B | |
| 16.53x | 16.55x | 22.59x | 3.86% | 2.39B | |
| -54.01x | 16.04x | 18.42x | 2.03% | 2B | |
| 142.82x | 4.03x | 6.29x | - | 1.01B | |
| 13.78x | 6.6x | 18.9x | 4.27% | 973M | |
| Average | 22.23x | 11.86x | 17.03x | 4.39% | 1.64B | |
| Weighted average by Cap. | 13.93x | 13.36x | 18.08x | 3.78% |
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
- GDI Stock
- Valuation GDI Property Group
Select your edition
All financial news and data tailored to specific country editions
