|
Market Closed -
Australian S.E.
14:10:12 11/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 0.6250 AUD | 0.00% |
|
-2.34% | -1.57% |
| 08-24 | GDI Property Group Provides Cash Distribution Guidance for the Fiscal 2027 | CI |
| 08-24 | GDI Property Group, 2026 Earnings Call, Aug 24, 2026 |
Company Valuation: GDI Property Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 486.7 | 342.9 | 300.4 | 346.7 | 323.9 | 337.4 | - | - |
| Change | - | -29.56% | -12.39% | 15.4% | -6.57% | 4.17% | - | - |
| Enterprise Value (EV) 1 | 486.7 | 342.9 | 669.8 | 728.5 | 323.9 | 653.3 | 629.8 | 620.5 |
| Change | - | -29.56% | 95.35% | 8.76% | -55.54% | 101.7% | -3.6% | -1.48% |
| P/E | 10.3x | 16.9x | -43.4x | 9.82x | 9.45x | 7.35x | 7.35x | 6.65x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.3x | 0x | -0x | -2.82x | 0.2x | - | 0.6x |
| Capitalization / Revenue | - | 5.71x | 4.52x | 4.58x | - | 3.9x | 3.97x | 3.88x |
| EV / Revenue | - | 5.71x | 10.1x | 9.63x | - | 7.56x | 7.42x | 7.14x |
| EV / EBITDA | 10.2x | 8.55x | 12x | 10.8x | 4.47x | 9.71x | 9.44x | 9.01x |
| EV / EBIT | 10.2x | 7.68x | 16.1x | 14.7x | 6.49x | 9.96x | 9.03x | 9.71x |
| EV / FCF | - | - | - | - | 27.9x | 29.4x | 28.1x | 23.5x |
| FCF Yield | - | - | - | - | 3.59% | 3.4% | 3.56% | 4.25% |
| Dividend per Share 2 | 0.0775 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Rate of return | 8.52% | 7.75% | 8.93% | 7.75% | 8.33% | 8% | 8% | 8% |
| EPS 2 | 0.0886 | 0.0381 | -0.0129 | 0.0657 | 0.0635 | 0.085 | 0.085 | 0.094 |
| Distribution rate | 87.5% | 131% | -388% | 76.1% | 78.7% | 58.8% | 58.8% | 53.2% |
| Net sales 1 | - | 60.04 | 66.49 | 75.64 | - | 86.4 | 84.9 | 86.9 |
| EBITDA 1 | 47.81 | 40.1 | 55.76 | 67.28 | 72.52 | 67.3 | 66.7 | 68.9 |
| EBIT 1 | 47.81 | 44.67 | 41.71 | 49.49 | 49.91 | 65.6 | 69.75 | 63.9 |
| Net income 1 | 68.31 | 20.29 | -5.394 | 41.48 | 34.89 | 46 | 46.3 | 50.9 |
| Net Debt 1 | - | - | 369.4 | 381.9 | - | 315.9 | 292.4 | 283.1 |
| Reference price 2 | 0.9100 | 0.6450 | 0.5600 | 0.6450 | 0.6000 | 0.6250 | 0.6250 | 0.6250 |
| Nbr of stocks (in thousands) | 534,884 | 531,592 | 536,407 | 537,446 | 539,822 | 539,822 | - | - |
| Announcement Date | 21/8/22 | 20/8/23 | 25/8/24 | 24/8/25 | 23/8/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.35x | 7.56x | 9.71x | 8% | 242M | |
| 15.5x | 13.71x | 22.43x | 4.11% | 2.42B | |
| 19.54x | 13.78x | 19.4x | 2.63% | 2.32B | |
| 10.51x | 13.02x | 16.36x | 6.78% | 2.09B | |
| -51.47x | 15.75x | 18.09x | 2.13% | 1.98B | |
| 13.09x | 6.51x | 18.56x | 4.43% | 997M | |
| 51.77x | 3.08x | 4.74x | - | 981M | |
| Average | 9.47x | 10.49x | 15.61x | 4.68% | 1.58B | |
| Weighted average by Cap. | 6.21x | 12.23x | 17.66x | 4.06% |
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
- GDI Stock
- Valuation GDI Property Group
Select your edition
All financial news and data tailored to specific country editions
