|
Market Closed -
Australian S.E.
13:10:08 28/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 0.6400 AUD | -0.78% |
|
+3.23% | +0.79% |
| 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 | 345.5 | - | - |
| Change | - | -29.56% | -12.39% | 15.4% | -6.57% | 6.67% | - | - |
| Enterprise Value (EV) 1 | 486.7 | 342.9 | 669.8 | 728.5 | 323.9 | 661.4 | 637.9 | 628.6 |
| Change | - | -29.56% | 95.35% | 8.76% | -55.54% | 104.2% | -3.55% | -1.46% |
| P/E | 10.3x | 16.9x | -43.4x | 9.82x | 9.45x | 7.53x | 7.53x | 6.81x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.3x | 0x | -0x | -2.82x | 0.2x | - | 0.6x |
| Capitalization / Revenue | - | 5.71x | 4.52x | 4.58x | - | 4x | 4.07x | 3.98x |
| EV / Revenue | - | 5.71x | 10.1x | 9.63x | - | 7.65x | 7.51x | 7.23x |
| EV / EBITDA | 10.2x | 8.55x | 12x | 10.8x | 4.47x | 9.83x | 9.56x | 9.12x |
| EV / EBIT | 10.2x | 7.68x | 16.1x | 14.7x | 6.49x | 10.1x | 9.15x | 9.84x |
| EV / FCF | - | - | - | - | 27.9x | 29.8x | 28.5x | 23.8x |
| FCF Yield | - | - | - | - | 3.59% | 3.36% | 3.51% | 4.2% |
| 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% | 7.81% | 7.81% | 7.81% |
| 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 | 0.6400 | 0.6400 | 0.6400 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.59x | 7.69x | 9.87x | 7.75% | 245M | |
| 64.94x | - | - | - | 69.72B | |
| 12.56x | 4.4x | 11.29x | 3.83% | 39.78B | |
| 18.68x | 4.05x | 16.29x | 1.31% | 28.81B | |
| 14.58x | 3.16x | 15.14x | 2.4% | 26.9B | |
| 8.07x | 1.47x | 8.25x | 4.39% | 26.87B | |
| 5.7x | 0.76x | 1.57x | 8.68% | 27.72B | |
| 8.52x | 3.02x | 7.05x | -.--% | 20.19B | |
| 10.26x | 2.01x | 7.76x | 4.09% | 20.62B | |
| 13.34x | 6.46x | 16.98x | 1.63% | 19.11B | |
| Average | 16.42x | 3.67x | 10.47x | 3.79% | 28B | |
| Weighted average by Cap. | 24.91x | 3.16x | 10.56x | 3.48% |
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
