|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.710 AUD | +0.37% |
|
+1.12% | +5.86% |
| 06-15 | Vicinity Centres Announce Board Changes | CI |
| 06-15 | Vicinity Centres Appoints Patrick Allaway as Chairman-Elect as Trevor Gerber Announces Retirement | MT |
Company Valuation: Vicinity Centres
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,033 | 8,353 | 8,399 | 8,422 | 11,270 | 12,529 | - | - |
| Change | - | 18.77% | 0.54% | 0.27% | 33.82% | 11.17% | - | - |
| Enterprise Value (EV) 1 | 10,268 | 12,050 | 12,280 | 12,602 | 15,648 | 17,195 | 17,365 | 17,558 |
| Change | - | 17.36% | 1.9% | 2.63% | 24.17% | 9.89% | 0.99% | 1.11% |
| P/E | -27.2x | 6.89x | 33.4x | 15.4x | 11.2x | 12.4x | 15x | 16.3x |
| PBR | 0.71x | 0.77x | 0.79x | 0.79x | 1.01x | 1.06x | 1.01x | 0.96x |
| PEG | - | -0x | -0.4x | 0x | 0.1x | -9.88x | -0.9x | -2.13x |
| Capitalization / Revenue | 8.91x | 9.77x | 8.74x | 8.88x | 11.6x | 12.7x | 11.8x | 11.1x |
| EV / Revenue | 13x | 14.1x | 12.8x | 13.3x | 16.2x | 17.5x | 16.4x | 15.6x |
| EV / EBITDA | 14.6x | 15.7x | 14.2x | 14.1x | 17.7x | 19.2x | 18.1x | 17.3x |
| EV / EBIT | 14.6x | 15.8x | 14.2x | 14.1x | 17.7x | 19.1x | 18x | 17.2x |
| EV / FCF | 21.2x | 36x | 33.4x | 35.7x | 72.5x | 29.9x | 29.3x | 26.8x |
| FCF Yield | 4.73% | 2.78% | 2.99% | 2.8% | 1.38% | 3.34% | 3.42% | 3.73% |
| Dividend per Share 2 | 0.1 | 0.104 | 0.12 | 0.1175 | 0.12 | 0.1234 | 0.1312 | 0.1387 |
| Rate of return | 6.47% | 5.67% | 6.5% | 6.35% | 4.86% | 4.57% | 4.86% | 5.14% |
| EPS 2 | -0.0567 | 0.2664 | 0.0553 | 0.1199 | 0.2199 | 0.2171 | 0.1795 | 0.1657 |
| Distribution rate | -176% | 39% | 217% | 98% | 54.6% | 56.8% | 73.1% | 83.7% |
| Net sales 1 | 789.1 | 855.3 | 960.7 | 948.1 | 967.7 | 985 | 1,061 | 1,127 |
| EBITDA 1 | 702.7 | 766.1 | 864 | 895.6 | 885.8 | 895.9 | 960.8 | 1,012 |
| EBIT 1 | 702.7 | 760.6 | 864 | 895.6 | 881.6 | 899.8 | 965.6 | 1,020 |
| Net income 1 | -258 | 1,215 | 252.3 | 547.1 | 1,005 | 979.9 | 804.2 | 811.7 |
| Net Debt 1 | 3,235 | 3,697 | 3,881 | 4,181 | 4,377 | 4,666 | 4,836 | 5,030 |
| Reference price 2 | 1.545 | 1.835 | 1.845 | 1.850 | 2.470 | 2.700 | 2.700 | 2.700 |
| Nbr of stocks (in thousands) | 4,552,275 | 4,552,275 | 4,552,275 | 4,552,275 | 4,562,878 | 4,640,336 | - | - |
| Announcement Date | 17/08/21 | 16/08/22 | 15/08/23 | 19/08/24 | 19/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.43x | 17.46x | 19.19x | 4.57% | 8.81B | |
| 33.16x | 15.08x | 19.43x | 4.07% | 71.94B | |
| 29.34x | 11.24x | 15.36x | 4.35% | 16.39B | |
| 31.12x | 11.93x | 17.11x | 3.93% | 14.06B | |
| 15.54x | 11.18x | 16.26x | 6.45% | 12.82B | |
| 40.18x | 16x | 19.36x | 4.18% | 9.48B | |
| 25.82x | 10.15x | 15.04x | 4.12% | 9.25B | |
| 22.94x | 14.22x | 15.79x | 5.2% | 8.94B | |
| 10.4x | 7.97x | 10.72x | 8.63% | 6.79B | |
| -125.51x | 11.65x | 17.73x | 2.9% | 6.67B | |
| Average | 9.54x | 12.69x | 16.60x | 4.84% | 16.52B | |
| Weighted average by Cap. | 22.22x | 13.56x | 17.70x | 4.51% |
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
- Stock Market
- Stocks
- VCX Stock
- Valuation Vicinity Centres
Select your edition
All financial news and data tailored to specific country editions
