|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.6200 AUD | +0.81% |
|
0.00% | -2.36% |
| 07-14 | GDI Property Group Limited and GDI Funds Management Limited Announce Management Changes, Effective August 25, 2026 | CI |
| 07-14 | 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 | 332 | - | - |
| Change | - | -19.81% | -29.56% | -12.39% | 15.4% | -4.23% | - | - |
| Enterprise Value (EV) 1 | 607 | 486.7 | 342.9 | 669.8 | 728.5 | 716.7 | 703 | 688.3 |
| Change | - | -19.81% | -29.56% | 95.35% | 8.76% | -1.62% | -1.91% | -2.09% |
| P/E | 38.2x | 10.3x | 16.9x | -43.4x | 9.82x | 8.09x | 6.09x | 6.34x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | -0.3x | 0x | -0x | 0.5x | 0.2x | -1.6x |
| Capitalization / Revenue | - | - | 5.71x | 4.52x | 4.58x | 4.06x | 3.92x | 3.83x |
| EV / Revenue | - | - | 5.71x | 10.1x | 9.63x | 8.77x | 8.31x | 7.94x |
| EV / EBITDA | 15.9x | 10.2x | 8.55x | 12x | 10.8x | 11.5x | 10.1x | 10.3x |
| EV / EBIT | 23.4x | 10.2x | 7.68x | 16.1x | 14.7x | 11.5x | 10.5x | 10.3x |
| EV / FCF | - | - | - | - | - | 36.8x | 23.4x | 24.8x |
| FCF Yield | - | - | - | - | - | 2.72% | 4.27% | 4.04% |
| 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% | 8.13% | 8.29% | 8.46% |
| 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 1 | - | - | 60.04 | 66.49 | 75.64 | 81.7 | 84.6 | 86.7 |
| 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 1 | - | - | - | 369.4 | 381.9 | 384.7 | 371 | 356.3 |
| Reference price 2 | 1.1200 | 0.9100 | 0.6450 | 0.5600 | 0.6450 | 0.6150 | 0.6150 | 0.6150 |
| Nbr of stocks (in thousands) | 541,988 | 534,884 | 531,592 | 536,407 | 537,446 | 539,822 | - | - |
| Announcement Date | 22/08/21 | 21/08/22 | 20/08/23 | 25/08/24 | 24/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.09x | 8.77x | 11.47x | 8.13% | 232M | |
| 17.78x | 14.21x | 20.24x | 2.52% | 2.41B | |
| 9.52x | 13.07x | 15.07x | 6.1% | 2.32B | |
| 15.91x | 16.18x | 22.09x | 4.01% | 2.31B | |
| -53.3x | 15.96x | 18.33x | 2.06% | 1.98B | |
| 144.77x | 4.08x | 6.38x | - | 1.02B | |
| 13.5x | 6.55x | 18.76x | 4.36% | 957M | |
| Average | 22.32x | 11.26x | 16.05x | 4.53% | 1.6B | |
| Weighted average by Cap. | 14.07x | 13.01x | 17.65x | 3.88% |
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
