Valuation Reef Casino Trust

Equities

Market Closed - Australian S.E. Other stock markets 02:44:34 12/01/2026 GMT			5-day change	1st Jan Change
3.590 ^AUD	+4.06%		+1.99%	+1.99%

12-05	Reef Casino Trust declares 6m estimated distribution 14.26 AU cents per unit	RE
12-04	Reef Casino Trust Expects Higher Distribution for H2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	65.99	68.48	77.69	75.7	80.18	72.21
Change	-	3.77%	13.45%	-2.56%	5.92%	-9.94%
Enterprise Value (EV) ¹	63.6	64.6	68.57	62.35	72.94	69.03
Change	-	1.57%	6.16%	-9.07%	16.98%	-5.36%
P/E ratio	19.8x	-328x	10.6x	8.42x	14.9x	14.2x
PBR	5.63x	7.78x	6.06x	5.32x	6.97x	6.36x
PEG	-	3x	-0x	0.4x	-0.4x	-2.66x
Capitalization / Revenue	3.46x	4.37x	2.89x	2.48x	3.05x	2.83x
EV / Revenue	3.34x	4.12x	2.55x	2.04x	2.77x	2.71x
EV / EBITDA	5.63x	7.42x	3.65x	2.86x	4.73x	4.76x
EV / EBIT	9.19x	12.8x	4.63x	3.45x	6.43x	6.72x
EV / FCF	10.8x	15.3x	10.8x	7.41x	232x	-62.9x
FCF Yield	9.24%	6.54%	9.26%	13.5%	0.43%	-1.59%
Dividend per Share ²	0.1364	0.0976	0.2958	0.3617	0.2169	0.2042
Rate of return	5.15%	3.55%	9.48%	11.9%	6.74%	7.04%
EPS ²	0.1339	-0.008393	0.2956	0.3612	0.2157	0.2042
Distribution rate	102%	-1,163%	100%	100%	101%	100%
Net sales ¹	19.06	15.66	26.87	30.52	26.29	25.52
EBITDA ¹	11.29	8.701	18.77	21.8	15.41	14.51
EBIT ¹	6.918	5.048	14.82	18.07	11.34	10.27
Net income ¹	3.335	-0.209	7.361	8.993	5.371	5.084
Net Debt ¹	-2.386	-3.879	-9.116	-13.34	-7.24	-3.185
Reference price ²	2.650	2.750	3.120	3.040	3.220	2.900
Nbr of stocks (in thousands)	24,901	24,901	24,901	24,901	24,901	24,901
Announcement Date	26/02/20	24/02/21	20/03/22	24/02/23	22/02/24	20/02/25

¹AUD in Million²AUD

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.($)
REEF CASINO TRUST	-	-	-	-	115M
SUN HUNG KAI PROPERTIES LIMITED	13.46x	4.37x	12.18x	3.61%	38.74B
EMAAR PROPERTIES	8.18x	1.55x	3.13x	7.08%	34.65B
MITSUI FUDOSAN CO., LTD.	18.89x	3.51x	17.45x	1.85%	32.21B
MITSUBISHI ESTATE CO., LTD.	24.1x	4.47x	18.37x	1.17%	30.67B
CHINA RESOURCES LAND LIMITED	7.29x	1.21x	6.6x	4.87%	26.71B
ALPHA DHABI HOLDING	19.79x	1.34x	8.48x	1.37%	25.86B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	17.88x	7.23x	20.37x	1.05%	23.96B
ALDAR PROPERTIES	10.25x	2.25x	7.2x	2.26%	19.31B
Average	14.98x	3.24x	11.72x	2.91%	25.8B
Weighted average by Cap.	15.02x	3.26x	11.75x	3.08%