Company Valuation: Property For Industry Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,232 1,188 1,080 1,120 1,216 1,115 - -
Change - -3.6% -9.08% 3.74% 8.54% -8.26% - -
Enterprise Value (EV) 1 1,832 1,833 1,754 1,822 1,997 1,960 2,035 2,077
Change - 0.07% -4.33% 3.89% 9.58% -1.85% 3.81% 2.11%
P/E -88.4x -12.1x - 10.6x 15.6x 12.2x 13.3x 9.57x
PBR 0.82x 0.87x - 0.79x 0.83x 0.74x 0.73x 0.7x
PEG - -0x - - -0.6x 0.7x -1.57x 0.2x
Capitalization / Revenue 12.9x 12.8x - 10.6x 10.1x 9.2x 8.63x 7.98x
EV / Revenue 19.2x 19.8x - 17.3x 16.5x 16.2x 15.7x 14.9x
EV / EBITDA 21.6x 22.1x - 18.9x 18.2x 18.4x 17.8x 16.5x
EV / EBIT 21.6x 22.2x - 19.3x 18.4x 18.5x 17.9x 16.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.081 0.083 - 0.086 0.095 0.098 0.1005 0.1023
Rate of return 3.32% 3.51% - 3.86% 3.93% 4.41% 4.53% 4.61%
EPS 2 -0.0276 -0.1948 - 0.211 0.1547 0.1818 0.1664 0.232
Distribution rate -293% -42.6% - 40.8% 61.4% 53.9% 60.4% 44.1%
Net sales 1 95.66 92.78 - 105.6 120.8 121.2 129.3 139.8
EBITDA 1 85 83.01 - 96.52 109.8 106.5 114.1 126.1
EBIT 1 84.82 82.44 - 94.39 108.4 105.8 113.4 123.6
Net income 1 -13.94 -97.79 - 106 77.72 87.7 103.6 122.7
Net Debt 1 600.2 645.9 674.2 702.1 781 844.6 919.3 962.2
Reference price 2 2.440 2.365 2.150 2.230 2.420 2.220 2.220 2.220
Nbr of stocks (in thousands) 504,881 502,129 502,199 502,284 502,379 502,379 - -
Announcement Date 20/2/23 25/2/24 26/8/24 24/8/25 23/8/26 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.21x16.17x18.4x4.41% 619M
63.4x - - - 68.74B
13.73x4.74x12.15x3.51% 43.5B
5.63x0.92x1.92x8% 30.08B
19.32x4.13x16.6x1.27% 29.71B
8.74x1.55x8.61x4.03% 29.12B
14.91x3.19x15.32x2.35% 27.41B
10.9x2.15x8.3x3.85% 21.93B
6.31x2.36x4.58x-.--% 19.94B
38.65x19.07x67.67x1.16% 19.64B
Average 19.38x 6.03x 17.06x 3.18% 29.07B
Weighted average by Cap. 25.78x 4.36x 15.16x 3.26%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Property For Industry Limited

Historical PBR trend

Valuation ratios - PBR - Property For Industry Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Property For Industry Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Property For Industry Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Property For Industry Limited
  1. Stock Market
  2. Stocks
  3. PFI Stock
  4. Valuation Property For Industry Limited