Company Valuation: Stride Property Group

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 746.8 445.8 450.9 354.8 345.2 378.3 - -
Change - -40.3% 1.15% -21.31% -2.7% 9.57% - -
Enterprise Value (EV) 1 958.2 702.5 697.2 577.5 510.4 554.9 563.3 565.1
Change - -26.69% -0.75% -17.16% -11.63% 8.73% 1.51% 0.31%
P/E 8.79x -6.06x -13.2x 28.9x 19.3x 8.64x 8.72x 8.25x
PBR 0.87x 0.66x 0.76x 0.65x 0.64x 0.64x 0.63x 0.61x
PEG - 0x 0.3x -0x 0.4x 0x -8.99x 1.45x
Capitalization / Revenue 17.5x 10.4x 10.1x 8.64x 9.88x 11x 9.89x 9.59x
EV / Revenue 22.5x 16.4x 15.7x 14.1x 14.6x 16.2x 14.7x 14.3x
EV / EBITDA 23.6x 16.5x 16.1x 14.2x 14.4x 15.8x 15.1x 15.3x
EV / EBIT 23.6x 16.5x 16.1x 14.3x 14.4x 15.8x 14.6x 14.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 3 0.0991 0.08 0.08 0.08 0.08 0.08 0.0805 0.0808
Rate of return 4.98% 6.11% 5.93% 7.14% 7.41% 7.31% 7.35% 7.37%
EPS 3 0.2263 -0.216 -0.1022 0.0387 0.0559 0.1268 0.1255 0.1327
Distribution rate 43.8% -37% -78.3% 207% 143% 63.1% 64.1% 60.9%
Net sales 1 42.57 42.89 44.48 41.06 34.93 34.3 38.24 39.46
EBITDA 1 40.65 42.64 43.43 40.64 35.5 35.11 37.34 36.82
EBIT 1 40.52 42.64 43.43 40.52 35.43 35.01 38.56 39.15
Net income 1 72.61 -70.44 -34.53 12.87 18.54 32.26 46.11 45.72
Net Debt 1 211.5 256.6 246.3 222.7 165.1 176.6 185 186.8
Reference price 3 1.990 1.310 1.350 1.120 1.080 1.095 1.095 1.095
Nbr of stocks (in thousands) 540,189 543,320 558,408 559,039 559,462 560,420 - -
Announcement Date 27/05/22 26/05/23 28/05/24 27/05/25 28/05/26 - - -
1NZD in Million2USD in Million3NZD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.64x15.84x15.47x7.31% 367M
16.63x5.21x14.02x3.04% 47.38B
9.3x1.56x8.16x3.82% 32.18B
18.25x4.03x16.32x1.35% 27.9B
5.48x0.66x1.38x9.12% 26.37B
13.89x3.09x14.78x2.52% 25.36B
11.15x2.12x9.92x3.98% 21.12B
7.95x0.88x3.21x2.81% 20.33B
10.79x1.69x14.65x3.5% 19.68B
13.38x6.55x17.49x1.59% 19.4B
Average 11.55x 4.16x 11.54x 3.9% 24.01B
Weighted average by Cap. 12.35x 3.06x 11.25x 3.55%

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. SPG Stock
  4. Valuation Stride Property Group