Company Valuation: Property For Industry Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,232 1,188 1,080 1,120 1,216 1,105 - -
Change - -3.6% -9.08% 3.74% 8.54% -9.09% - -
Enterprise Value (EV) 1 1,832 1,833 1,754 1,822 1,997 1,950 2,025 2,067
Change - 0.07% -4.33% 3.89% 9.58% -2.35% 3.83% 2.12%
P/E -88.4x -12.1x - 10.6x 15.6x 12.1x 13.2x 9.48x
PBR 0.82x 0.87x - 0.79x 0.83x 0.74x 0.72x 0.7x
PEG - -0x - - -0.6x 0.7x -1.56x 0.2x
Capitalization / Revenue 12.9x 12.8x - 10.6x 10.1x 9.12x 8.55x 7.91x
EV / Revenue 19.2x 19.8x - 17.3x 16.5x 16.1x 15.7x 14.8x
EV / EBITDA 21.6x 22.1x - 18.9x 18.2x 18.3x 17.7x 16.4x
EV / EBIT 21.6x 22.2x - 19.3x 18.4x 18.4x 17.9x 16.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.081 0.083 - 0.086 0.095 0.098 0.1005 0.1023
Rate of return 3.32% 3.51% - 3.86% 3.93% 4.45% 4.57% 4.65%
EPS 2 -0.0276 -0.1948 - 0.211 0.1547 0.1818 0.1664 0.232
Distribution rate -293% -42.6% - 40.8% 61.4% 53.9% 60.4% 44.1%
Net sales 1 95.66 92.78 - 105.6 120.8 121.2 129.3 139.8
EBITDA 1 85 83.01 - 96.52 109.8 106.5 114.1 126.1
EBIT 1 84.82 82.44 - 94.39 108.4 105.8 113.4 123.6
Net income 1 -13.94 -97.79 - 106 77.72 87.7 103.6 122.7
Net Debt 1 600.2 645.9 674.2 702.1 781 844.6 919.3 962.2
Reference price 2 2.440 2.365 2.150 2.230 2.420 2.200 2.200 2.200
Nbr of stocks (in thousands) 504,881 502,129 502,199 502,284 502,379 502,379 - -
Announcement Date 20/02/23 25/02/24 26/08/24 24/08/25 23/08/26 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.1x16.09x18.3x4.45% 626M
58.12x - - - 62.26B
12.5x4.38x11.24x3.85% 39.58B
8.48x1.49x8.31x4.17% 28.22B
18.13x3.98x16.02x1.35% 27.97B
5.67x0.75x1.55x9.12% 27.58B
13.88x3.09x14.79x2.52% 25.59B
9.88x1.93x7.95x4.25% 19.85B
8.18x2.92x6.81x-.--% 19.35B
7.52x0.83x3.03x2.97% 19.24B
Average 15.45x 3.94x 9.78x 3.63% 27.03B
Weighted average by Cap. 21.75x 2.63x 9.17x 3.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Property For Industry Limited

Historical PBR trend

Valuation ratios - PBR - Property For Industry Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Property For Industry Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Property For Industry Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Property For Industry Limited
  1. Stock Market
  2. Stocks
  3. PFI Stock
  4. Valuation Property For Industry Limited