Company Valuation: Stride Property Group

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 746.8 445.8 450.9 354.8 345.2 339.4 - -
Change - -40.3% 1.15% -21.31% -2.7% -1.69% - -
Enterprise Value (EV) 1 958.2 702.5 697.2 577.5 510.4 513.6 521.8 523.6
Change - -26.69% -0.75% -17.16% -11.63% 0.64% 1.59% 0.35%
P/E 8.79x -6.06x -13.2x 28.9x 19.3x 8.44x 8.52x 8.07x
PBR 0.87x 0.66x 0.76x 0.65x 0.64x 0.63x 0.61x 0.6x
PEG - 0x 0.3x -0x 0.4x 0x -8.78x 1.42x
Capitalization / Revenue 17.5x 10.4x 10.1x 8.64x 9.88x 10.2x 9.12x 8.67x
EV / Revenue 22.5x 16.4x 15.7x 14.1x 14.6x 15.4x 14x 13.4x
EV / EBITDA 23.6x 16.5x 16.1x 14.2x 14.4x 14.7x 14x 14.3x
EV / EBIT 23.6x 16.5x 16.1x 14.3x 14.4x 14.9x 13.7x 13.6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 3 0.0991 0.08 0.08 0.08 0.08 0.08 0.0805 0.0808
Rate of return 4.98% 6.11% 5.93% 7.14% 7.41% 7.48% 7.52% 7.55%
EPS 3 0.2263 -0.216 -0.1022 0.0387 0.0559 0.1268 0.1255 0.1327
Distribution rate 43.8% -37% -78.3% 207% 143% 63.1% 64.1% 60.9%
Net sales 1 42.57 42.89 44.48 41.06 34.93 33.39 37.23 39.13
EBITDA 1 40.65 42.64 43.43 40.64 35.5 35.02 37.26 36.74
EBIT 1 40.52 42.64 43.43 40.52 35.43 34.48 37.96 38.53
Net income 1 72.61 -70.44 -34.53 12.87 18.54 31.71 45.54 45.77
Net Debt 1 211.5 256.6 246.3 222.7 165.1 174.2 182.4 184.2
Reference price 3 1.990 1.310 1.350 1.120 1.080 1.070 1.070 1.070
Nbr of stocks (in thousands) 540,189 543,320 558,408 559,039 559,462 560,420 - -
Announcement Date 27/5/22 26/5/23 28/5/24 27/5/25 28/5/26 - - -
1NZD in Million2USD in Million3NZD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.28x15.19x14.48x7.62% 333M
58.12x - - - 62.26B
12.5x4.38x11.24x3.85% 39.58B
8.48x1.49x8.31x4.17% 28.22B
18.13x3.98x16.02x1.35% 27.97B
5.67x0.75x1.55x8.73% 27.58B
13.88x3.09x14.79x2.52% 25.59B
9.88x1.93x7.95x4.25% 19.85B
8.18x2.92x6.81x-.--% 19.35B
7.52x0.83x3.03x2.97% 19.24B
Average 15.06x 3.84x 9.35x 3.94% 27B
Weighted average by Cap. 21.76x 2.61x 9.15x 3.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Stride Property Group

Historical PBR trend

Valuation ratios - PBR - Stride Property Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Stride Property Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Stride Property Group


Year-on-year evolution of the Yield

Valuation ratios - Yield - Stride Property Group
  1. Stock Market
  2. Stocks
  3. SPG Stock
  4. Valuation Stride Property Group