Valuation Goodman Property Trust

Stocks

End-of-day quote New Zealand S.E. Other stock markets 03/08/2026			5-day change	1st Jan Change
2.060 ^NZD	+3.00%		-4.19%	+4.83%

04:06am	NZX Biggest Losers	MT
07-27	Goodman Property Trust - Shareholder/Analyst Call

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,298	3,003	3,508	2,877	2,902	3,153	-	-
Change	-	-8.94%	16.83%	-17.98%	0.86%	8.64%	-	-
Enterprise Value (EV) ¹	4,380	4,256	4,959	4,327	3,596	3,584	3,625	3,645
Change	-	-2.82%	16.52%	-12.74%	-16.9%	-0.32%	1.13%	0.56%
P/E	4.41x	-22.2x	-5.67x	26.3x	11.8x	14.5x	14x	13.9x
PBR	0.9x	0.87x	1.13x	0.92x	0.89x	0.94x	0.9x	0.86x
PEG	-	0x	-0x	-0x	0x	-1.2x	3.71x	25.54x
Capitalization / Revenue	21x	17x	14.4x	12.5x	15.7x	18.6x	17.4x	17.3x
EV / Revenue	27.9x	24x	20.3x	18.8x	19.5x	21.1x	20x	20x
EV / EBITDA	29.7x	25.6x	24.4x	19.8x	20.3x	22.9x	21.2x	20.1x
EV / EBIT	31.7x	27.3x	27.2x	20.8x	22.3x	18.9x	18.2x	17.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.055	0.059	0.062	0.065	0.0682	0.0718	0.0751	0.0787
Rate of return	2.33%	2.76%	2.72%	3.48%	3.6%	3.48%	3.65%	3.82%
EPS ²	0.5357	-0.0965	-0.4021	0.0712	0.1612	0.1417	0.147	0.1478
Distribution rate	10.3%	-61.1%	-15.4%	91.3%	42.3%	50.7%	51.1%	53.2%
Net sales ¹	157.1	177	244.1	230.5	184.5	169.5	181.1	182.4
EBITDA ¹	147.6	166.1	203.1	218.4	177.3	156.6	170.6	181.7
EBIT ¹	138	156	182.3	208.5	161.2	189.2	199	209.8
Net income ¹	748.6	-135.4	-564.9	109.6	248	194.5	218.6	273.8
Net Debt ¹	1,082	1,253	1,451	1,450	693.5	431.3	471.7	491.9
Reference price ²	2.360	2.140	2.280	1.870	1.895	2.060	2.060	2.060
Nbr of stocks (in thousands)	1,397,303	1,403,255	1,538,769	1,538,769	1,531,556	1,530,611	-	-
Announcement Date	18/05/22	17/05/23	27/05/24	28/05/25	25/05/26	-	-	-

¹NZD in Million²NZD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GOODMAN PROPERTY TRUST	14.54x	21.15x	22.88x	3.48%	1.85B
SUN HUNG KAI PROPERTIES LIMITED	15.87x	4.99x	13.43x	3.19%	45.16B
CHINA RESOURCES LAND LIMITED	8.7x	1.46x	7.66x	4.08%	30.1B
MITSUBISHI ESTATE CO., LTD.	18.46x	3.97x	16.19x	1.35%	28.4B
EMAAR PROPERTIES	5.58x	0.6x	1.23x	9.03%	26.66B
MITSUI FUDOSAN CO., LTD.	13.77x	3.05x	14.62x	2.55%	25.55B
CK ASSET HOLDINGS LIMITED	9.03x	2.33x	7.17x	3.86%	21.29B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.05x	6.62x	17.72x	1.52%	20.63B
ALPHA DHABI HOLDING	8.5x	0.94x	3.43x	2.63%	21.74B
SWIRE PROPERTIES LIMITED	16.39x	9.6x	18.19x	5.05%	17.52B
Average	12.49x	5.47x	12.25x	3.67%	23.89B
Weighted average by Cap.	12.49x	3.73x	11.12x	3.67%