|
Market Closed -
Australian S.E.
05:11:53 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 27.00 AUD | -1.10% |
|
+6.85% | -12.85% |
Company Valuation: Goodman Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 33,329 | 37,808 | 65,997 | 69,547 | 63,654 | 55,209 | - | - |
| Change | - | 13.44% | 74.56% | 5.38% | -8.47% | -13.27% | - | - |
| Enterprise Value (EV) 1 | 35,105 | 39,741 | 67,898 | 70,825 | 65,604 | 56,779 | 56,674 | 55,555 |
| Change | - | 13.21% | 70.85% | 4.31% | -7.37% | -13.45% | -0.19% | -1.97% |
| P/E | 9.98x | 24.7x | -668x | 40.6x | 23.4x | 18.5x | 16.3x | 14.7x |
| PBR | 2.03x | 2.1x | 3.76x | 2.98x | 2.55x | 1.98x | 1.79x | 1.61x |
| PEG | - | -0.5x | 6x | -0x | 0.4x | 1.88x | 1.2x | 1.4x |
| Capitalization / Revenue | 16.3x | 16.3x | 25.2x | 24.4x | 19.9x | 15.2x | 13.4x | 12x |
| EV / Revenue | 17.2x | 17.2x | 25.9x | 24.8x | 20.5x | 15.6x | 13.8x | 12.1x |
| EV / EBITDA | 20.5x | 20.3x | 30.1x | 28.7x | 23.4x | 17.8x | 15.8x | 13.8x |
| EV / EBIT | 20.7x | 20.5x | 30.3x | 28.9x | 23.6x | 17.8x | 15.7x | 13.7x |
| EV / FCF | 42x | 31.3x | -234x | -70.9x | -78.1x | 37.5x | 28.4x | 30.7x |
| FCF Yield | 2.38% | 3.2% | -0.43% | -1.41% | -1.28% | 2.67% | 3.52% | 3.26% |
| Dividend per Share 2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3014 | 0.3042 | 0.3089 |
| Rate of return | 1.68% | 1.49% | 0.86% | 0.88% | 0.96% | 1.12% | 1.13% | 1.14% |
| EPS 2 | 1.788 | 0.813 | -0.052 | 0.844 | 1.329 | 1.459 | 1.661 | 1.835 |
| Distribution rate | 16.8% | 36.9% | -577% | 35.5% | 22.6% | 20.6% | 18.3% | 16.8% |
| Net sales 1 | 2,044 | 2,313 | 2,620 | 2,854 | 3,204 | 3,640 | 4,118 | 4,607 |
| EBITDA 1 | 1,712 | 1,957 | 2,255 | 2,470 | 2,803 | 3,189 | 3,590 | 4,024 |
| EBIT 1 | 1,694 | 1,941 | 2,238 | 2,453 | 2,785 | 3,195 | 3,606 | 4,047 |
| Net income 1 | 3,414 | 1,560 | -98.9 | 1,666 | 2,779 | 3,332 | 3,662 | 4,086 |
| Net Debt 1 | 1,776 | 1,933 | 1,901 | 1,278 | 1,949 | 1,569 | 1,464 | 345.1 |
| Reference price 2 | 17.84 | 20.07 | 34.75 | 34.24 | 31.13 | 27.00 | 27.00 | 27.00 |
| Nbr of stocks (in thousands) | 1,868,223 | 1,883,820 | 1,899,182 | 2,031,151 | 2,044,793 | 2,044,793 | - | - |
| Announcement Date | 15/08/22 | 16/08/23 | 14/08/24 | 20/08/25 | 19/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.5x | 15.6x | 17.81x | 1.12% | 38.84B | |
| 34.07x | 18.19x | 22.83x | 3.34% | 122B | |
| 33.24x | 14.69x | 18.87x | 4.14% | 70.46B | |
| 37.77x | 14.9x | 15.4x | 5.73% | 53.7B | |
| 14x | 22.71x | 27.43x | 3.59% | 16.54B | |
| 28.53x | 11.15x | 15.29x | 4.42% | 16.29B | |
| 8.24x | 11.94x | 14.63x | 6.06% | 14.69B | |
| 18.27x | 16.28x | 23.88x | 5.27% | 14.23B | |
| 29.92x | 11.35x | 16.61x | 4.07% | 13.63B | |
| 16.03x | 11.37x | 16.52x | 6.29% | 13.16B | |
| Average | 23.86x | 14.82x | 18.93x | 4.4% | 37.32B | |
| Weighted average by Cap. | 29.29x | 15.87x | 19.63x | 3.97% |
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
- GMG Stock
- Valuation Goodman Group
Select your edition
All financial news and data tailored to specific country editions
