Valuation Stockland

Stocks

Market Closed - Australian S.E. 07:20:02 30/09/2026 BST			5-day change	1st Jan Change
4.310 ^AUD	+4.61%		+2.86%	-24.78%

08-20	UBS Upgrades Stockland to Buy from Neutral; Price Target is AU$5.12	MT
08-19	Stockland Provides Dividend Guidance for the Fiscal Year 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,605	9,603	9,933	12,835	9,898	10,448	-	-
Change	-	11.6%	3.43%	29.22%	-22.88%	5.56%	-	-
Enterprise Value (EV) ¹	12,699	13,239	13,944	17,367	13,997	14,763	14,833	14,893
Change	-	4.26%	5.32%	24.55%	-19.41%	5.47%	0.48%	0.4%
P/E	6.26x	22x	32.8x	15.6x	9.95x	11.2x	10.7x	9.52x
PBR	0.83x	0.94x	1x	1.26x	0.92x	0.95x	0.91x	0.87x
PEG	-	-0.3x	-1.1x	0x	0.5x	-1.94x	2.3x	0.8x
Capitalization / Revenue	3.02x	3.42x	3.32x	4.1x	2.76x	2.78x	2.7x	3.06x
EV / Revenue	4.46x	4.71x	4.66x	5.55x	3.9x	3.93x	3.83x	4.36x
EV / EBITDA	16.2x	15.1x	16.6x	19.7x	11.5x	13.9x	13.1x	12.1x
EV / EBIT	16.6x	15.4x	17x	20.1x	12.4x	14.3x	13.6x	12.6x
EV / FCF	14.2x	42.8x	423x	53.4x	21.4x	19.9x	19.6x	16.9x
FCF Yield	7.06%	2.33%	0.24%	1.87%	4.67%	5.04%	5.11%	5.93%
Dividend per Share ²	0.266	0.262	0.246	0.252	0.252	0.2526	0.2584	0.2685
Rate of return	7.37%	6.5%	5.9%	4.7%	6.18%	5.86%	6%	6.23%
EPS ²	0.577	0.183	0.127	0.343	0.41	0.3864	0.4044	0.4526
Distribution rate	46.1%	143%	194%	73.5%	61.5%	65.4%	63.9%	59.3%
Net sales ¹	2,847	2,808	2,989	3,131	3,589	3,752	3,869	3,413
EBITDA ¹	784	878	838	882	1,214	1,063	1,128	1,226
EBIT ¹	767	861	822	864	1,133	1,030	1,091	1,180
Net income ¹	1,381	438	305	826	994	939	984	1,101
Net Debt ¹	4,094	3,636	4,011	4,532	4,099	4,315	4,385	4,445
Reference price ²	3.610	4.030	4.170	5.360	4.080	4.310	4.310	4.310
Nbr of stocks (in thousands)	2,383,654	2,382,994	2,381,896	2,394,542	2,425,901	2,424,131	-	-
Announcement Date	18/08/22	23/08/23	21/08/24	19/08/25	18/08/26	-	-	-

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	10.65x	3.81x	13.38x	6.13%	6.97B
VINGROUP	62.18x	-	-	-	66.41B
SUN HUNG KAI PROPERTIES LIMITED	14x	4.54x	12.22x	3.62%	39.85B
EMAAR PROPERTIES	5.74x	0.78x	1.6x	8.58%	28.06B
CHINA RESOURCES LAND LIMITED	8.28x	1.46x	8.04x	4.27%	27.68B
MITSUBISHI ESTATE CO., LTD.	17.51x	3.91x	15.72x	1.4%	27.05B
MITSUI FUDOSAN CO., LTD.	13.43x	3.04x	14.56x	2.6%	24.8B
VINHOMES	9.36x	3.54x	7.84x	-.--%	22.08B
ALPHA DHABI HOLDING	8.3x	0.92x	3.35x	2.69%	21.22B
CK ASSET HOLDINGS LIMITED	10.35x	2.03x	8.38x	4.06%	20.81B
Average	15.98x	2.67x	9.45x	3.7%	28.49B
Weighted average by Cap.	23.01x	2.70x	9.39x	3.61%