Company Valuation: Property For Industry Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,437 1,232 1,188 1,080 1,120 1,191 - -
Change - -14.3% -3.6% -9.08% 3.74% 6.3% - -
Enterprise Value (EV) 1 2,035 1,832 1,833 1,754 1,822 1,963 2,024 2,088
Change - -9.97% 0.07% -4.33% 3.89% 7.74% 3.1% 3.15%
P/E 3.17x -88.4x -12.1x - 10.6x 13x 10.9x 10.5x
PBR 0.92x 0.82x 0.87x - 0.79x 0.81x 0.79x 0.76x
PEG - 1x -0x - - -1x 0.5x 2.75x
Capitalization / Revenue 15.2x 12.9x 12.8x - 10.6x 9.92x 9.86x 9.22x
EV / Revenue 21.6x 19.2x 19.8x - 17.3x 16.4x 16.8x 16.2x
EV / EBITDA 23.7x 21.6x 22.1x - 18.9x 18.3x 18.9x 18.1x
EV / EBIT 23.8x 21.6x 22.2x - 19.3x 18.6x 19x 18.3x
EV / FCF 63.3x - - - 206x -50.7x -98.3x -61.8x
FCF Yield 1.58% - - - 0.49% -1.97% -1.02% -1.62%
Dividend per Share 2 0.079 0.081 0.083 - 0.086 0.095 0.0975 0.1
Rate of return 2.77% 3.32% 3.51% - 3.86% 3.96% 4.06% 4.17%
EPS 2 0.8996 -0.0276 -0.1948 - 0.211 0.1839 0.2204 0.2288
Distribution rate 8.78% -293% -42.6% - 40.8% 51.7% 44.2% 43.7%
Net sales 1 94.3 95.66 92.78 - 105.6 120 120.8 129.1
EBITDA 1 85.69 85 83.01 - 96.52 107.1 107.1 115.4
EBIT 1 85.51 84.82 82.44 - 94.39 105.6 106.4 114.3
Net income 1 452.8 -13.94 -97.79 - 106 92.47 100.4 123.1
Net Debt 1 597.6 600.2 645.9 674.2 702.1 772.5 833.3 897.2
Reference price 2 2.855 2.440 2.365 2.150 2.230 2.400 2.400 2.400
Nbr of stocks (in thousands) 503,479 504,881 502,129 502,199 502,284 502,379 - -
Announcement Date 20/02/22 20/02/23 25/02/24 26/08/24 24/08/25 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.91x16.87x21.17x4.55% 8.9B
14.48x12.76x15.87x2.36% 3.17B
16.07x7.91x18.84x3.74% 2.42B
10.68x - - - 1.61B
14.66x16.23x18.85x1.1% 1.06B
9.25x3.04x9.09x4.01% 965M
10.97x13.06x10.02x-.--% 676M
11.6x13.17x17.94x-.--% 606M
Average 11.70x 11.86x 15.97x 2.25% 2.43B
Weighted average by Cap. 9.97x 13.86x 18.59x 3.49%

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

  1. Stock Market
  2. Stocks
  3. PFI Stock
  4. PYIYF Stock
  5. Valuation Property For Industry Limited