|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.310 AUD | -2.71% |
|
-2.93% | -16.63% |
| 07-10 | Ingenia Communities Group and Peet Confirm Takeover Discussions for Ingenia to Acquire Peet | CI |
| 07-10 | Ingenia Communities Group Confirms Discussions With Peet on Strategic Opportunities | MT |
Company Valuation: Ingenia Communities Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,013 | 1,622 | 1,622 | 1,948 | 2,229 | 1,806 | - | - |
| Change | - | -19.42% | 0% | 20.1% | 14.44% | -19.01% | - | - |
| Enterprise Value (EV) 1 | 2,269 | 2,103 | 2,238 | 2,688 | 3,095 | 2,790 | 2,864 | 2,971 |
| Change | - | -7.29% | 6.41% | 20.1% | 15.15% | -9.85% | 2.65% | 3.73% |
| P/E | 27.8x | 17.1x | 25.2x | 141x | 17.6x | 11.7x | 11.5x | 10.4x |
| PBR | 2.03x | 1.06x | 1.06x | 1.29x | 1.4x | 1.12x | 1.06x | 0.98x |
| PEG | - | 3.15x | -0.8x | -1.8x | 0x | 0.5x | 6.78x | 1x |
| Capitalization / Revenue | 6.81x | 4.8x | 4.11x | 4.13x | 4.31x | 3.25x | 2.88x | 2.62x |
| EV / Revenue | 7.68x | 6.22x | 5.67x | 5.69x | 5.98x | 5.02x | 4.58x | 4.31x |
| EV / EBITDA | 23.1x | 19.9x | 19.7x | 20.7x | 18.3x | 14.6x | 13.7x | 12.5x |
| EV / EBIT | 24x | 20.7x | 20.5x | 21.4x | 18.9x | 14.8x | 13.6x | 12.7x |
| EV / FCF | 30.7x | 193x | -40.8x | -34.8x | -293x | -49.2x | -71.2x | -122x |
| FCF Yield | 3.26% | 0.52% | -2.45% | -2.87% | -0.34% | -2.03% | -1.41% | -0.82% |
| Dividend per Share 2 | 0.105 | 0.11 | 0.11 | 0.113 | 0.096 | 0.1005 | 0.1052 | 0.1121 |
| Rate of return | 1.71% | 2.76% | 2.76% | 2.36% | 1.76% | 2.27% | 2.37% | 2.53% |
| EPS 2 | 0.221 | 0.233 | 0.158 | 0.034 | 0.311 | 0.3781 | 0.3845 | 0.4253 |
| Distribution rate | 47.5% | 47.2% | 69.6% | 332% | 30.9% | 26.6% | 27.4% | 26.4% |
| Net sales 1 | 295.6 | 338.1 | 394.5 | 472.3 | 517.7 | 555.4 | 625.9 | 689 |
| EBITDA 1 | 98.21 | 105.8 | 113.7 | 130 | 169.1 | 191.1 | 209.7 | 237.2 |
| EBIT 1 | 94.35 | 101.7 | 109.3 | 125.7 | 164.1 | 188.1 | 209.9 | 233.7 |
| Net income 1 | 72.78 | 100.6 | 64.37 | 14.02 | 128.4 | 158 | 157.2 | 168.9 |
| Net Debt 1 | 255.5 | 481.1 | 616 | 739.7 | 865.7 | 984.8 | 1,059 | 1,166 |
| Reference price 2 | 6.140 | 3.980 | 3.980 | 4.780 | 5.470 | 4.430 | 4.430 | 4.430 |
| Nbr of stocks (in thousands) | 327,877 | 407,583 | 407,583 | 407,583 | 407,583 | 407,583 | - | - |
| Announcement Date | 17/08/21 | 24/08/22 | 22/08/23 | 19/08/24 | 25/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.72x | 5.02x | 14.6x | 2.27% | 1.28B | |
| 55.52x | - | - | - | 59.78B | |
| 11.51x | 3.86x | 7.02x | -.--% | 22.49B | |
| 8x | 16.29x | 19.31x | 6.03% | 20.58B | |
| 4.26x | 0.11x | 0.21x | 8.13% | 14.48B | |
| 8.49x | 16.97x | - | 6.23% | 8.43B | |
| 7.51x | 0.78x | 6.45x | 2.67% | 5.6B | |
| -1.81x | 1.6x | 114.25x | -.--% | 5.39B | |
| 6.07x | 13.75x | 20.08x | 5.8% | 4.56B | |
| 9.47x | 0.57x | 7.52x | 4.01% | 3.99B | |
| Average | 12.07x | 6.55x | 23.68x | 3.91% | 14.66B | |
| Weighted average by Cap. | 27.21x | 7.50x | 17.24x | 4.09% |
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
- INA Stock
- Valuation Ingenia Communities Group
Select your edition
All financial news and data tailored to specific country editions
