Valuation Stockland

Stocks

Market Closed - Australian S.E. Other stock markets 07:10:03 16/07/2026 BST			5-day change	1st Jan Change
4.080 ^AUD	+2.00%		-0.24%	-28.80%

07-13	Stockland Expands Australian Logistics Partnership With M&G Real Estate, Adding AU$438 Million in Assets	MT
06-23	Stockland Estimates Distribution for the Six Months to 30 June 2026, Payable on 31 August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,100	8,605	9,603	9,933	12,835	9,898	-	-
Change	-	-22.48%	11.6%	3.43%	29.22%	-22.88%	-	-
Enterprise Value (EV) ¹	14,692	12,699	13,239	13,944	17,367	14,864	15,012	15,124
Change	-	-13.57%	4.26%	5.32%	24.55%	-14.41%	0.99%	0.75%
P/E	10.1x	6.26x	22x	32.8x	15.6x	11.3x	10.8x	10.1x
PBR	1.16x	0.83x	0.94x	1x	1.26x	0.93x	0.89x	0.85x
PEG	-	0.3x	-0.3x	-1.1x	0x	2.14x	2.23x	1.62x
Capitalization / Revenue	4.03x	3.02x	3.42x	3.32x	4.1x	2.47x	2.42x	2.32x
EV / Revenue	5.33x	4.46x	4.71x	4.66x	5.55x	3.71x	3.67x	3.54x
EV / EBITDA	18.4x	16.2x	15.1x	16.6x	19.7x	14.3x	14x	13.1x
EV / EBIT	18.7x	16.6x	15.4x	17x	20.1x	14.6x	14.3x	13.4x
EV / FCF	22.9x	14.2x	42.8x	423x	53.4x	58.5x	22.1x	20.7x
FCF Yield	4.36%	7.06%	2.33%	0.24%	1.87%	1.71%	4.52%	4.83%
Dividend per Share ²	0.246	0.266	0.262	0.246	0.252	0.2513	0.25	0.2564
Rate of return	5.28%	7.37%	6.5%	5.9%	4.7%	6.16%	6.13%	6.28%
EPS ²	0.462	0.577	0.183	0.127	0.343	0.3611	0.3786	0.4022
Distribution rate	53.2%	46.1%	143%	194%	73.5%	69.6%	66%	63.8%
Net sales ¹	2,756	2,847	2,808	2,989	3,131	4,003	4,092	4,268
EBITDA ¹	797	784	878	838	882	1,036	1,070	1,154
EBIT ¹	784	767	861	822	864	1,021	1,049	1,125
Net income ¹	1,105	1,381	438	305	826	862.9	921.5	991.7
Net Debt ¹	3,592	4,094	3,636	4,011	4,532	4,966	5,114	5,227
Reference price ²	4.660	3.610	4.030	4.170	5.360	4.080	4.080	4.080
Nbr of stocks (in thousands)	2,382,024	2,383,654	2,382,994	2,381,896	2,394,542	2,425,901	-	-
Announcement Date	19/08/21	18/08/22	23/08/23	21/08/24	19/08/25	-	-	-

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.($)
STOCKLAND	11.08x	3.66x	14.16x	6.28%	6.79B
MITSUBISHI ESTATE CO., LTD.	21.34x	4.32x	17.73x	1.18%	31.63B
EMAAR PROPERTIES	5.76x	0.67x	1.38x	8.67%	27.77B
MITSUI FUDOSAN CO., LTD.	14.37x	3.11x	14.93x	2.45%	25.8B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.56x	6.92x	18.57x	1.37%	22.05B
DLF LIMITED	31.52x	14.93x	48.33x	1.31%	16.92B
ALDAR PROPERTIES	7.39x	1.64x	5.3x	2.99%	16.61B
AZRIELI GROUP LTD.	9.9x	28.74x	-	2.22%	17B
HONGKONG LAND HOLDINGS LIMITED	27.9x	11.74x	27.17x	3.58%	15.83B
Average	16.09x	8.41x	18.45x	3.34%	20.05B
Weighted average by Cap.	16.02x	7.58x	17.29x	3.22%