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 1,181 - -
Change - -14.3% -3.6% -9.08% 3.74% 5.4% - -
Enterprise Value (EV) 1 2,035 1,832 1,833 1,754 1,822 1,953 2,014 2,078
Change - -9.97% 0.07% -4.33% 3.89% 7.19% 3.11% 3.17%
P/E 3.17x -88.4x -12.1x - 10.6x 12.8x 10.7x 10.3x
PBR 0.92x 0.82x 0.87x - 0.79x 0.79x 0.77x 0.74x
PEG - 1x -0x - - -1x 0.5x 2.7x
Capitalization / Revenue 15.2x 12.9x 12.8x - 10.6x 9.84x 9.78x 9.15x
EV / Revenue 21.6x 19.2x 19.8x - 17.3x 16.3x 16.7x 16.1x
EV / EBITDA 23.7x 21.6x 22.1x - 18.9x 18.2x 18.8x 18x
EV / EBIT 23.8x 21.6x 22.2x - 19.3x 18.5x 18.9x 18.2x
EV / FCF 63.3x - - - 206x -50.5x -97.8x -61.5x
FCF Yield 1.58% - - - 0.49% -1.98% -1.02% -1.63%
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% 4.04% 4.15% 4.26%
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 2.350 2.350 2.350
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.($)
12.78x16.28x18.24x4.04% 700M
5.92x16.94x21.14x5.09% 8.21B
10.98x12.03x15.04x2.42% 3.04B
14.53x7.57x18.42x4.24% 2.22B
10.79x - - - 1.64B
8.69x3.37x9.22x4.24% 1.1B
14.42x16.1x18.69x1.11% 1.07B
8.08x11.67x23.77x-.--% 694M
12.28x13.04x17.84x-.--% 618M
Average 10.94x 12.13x 17.79x 2.64% 2.14B
Weighted average by Cap. 9.28x 13.65x 18.73x 3.81%

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. Valuation Property For Industry Limited