|
Market Closed -
Australian S.E.
13:10:09 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 5.310 AUD | -0.93% |
|
+11.55% | +2.71% |
| 10-29 | Ingenia Communities Denies Takeover Proposal Speculation | MT |
| 10-28 | Deals of the day-Mergers and acquisitions | RE |
Company Valuation: Ingenia Communities Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,622 | 1,622 | 1,948 | 2,229 | 1,802 | 2,164 | - | - |
| Change | - | 0% | 20.1% | 14.44% | -19.2% | 20.14% | - | - |
| Enterprise Value (EV) 1 | 2,103 | 2,238 | 2,688 | 3,095 | 2,790 | 3,146 | 3,228 | 3,309 |
| Change | - | 6.41% | 20.1% | 15.15% | -9.85% | 12.73% | 2.62% | 2.51% |
| P/E | 17.1x | 25.2x | 141x | 17.6x | 9.78x | 14.1x | 12.9x | 11.8x |
| PBR | 1.06x | 1.06x | 1.29x | 1.4x | 1.03x | 1.3x | 1.24x | 1.17x |
| PEG | - | -0.8x | -1.8x | 0x | 0.2x | -0.9x | 1.49x | 1.26x |
| Capitalization / Revenue | 4.8x | 4.11x | 4.13x | 4.31x | 3.22x | 3.46x | 3.11x | 2.89x |
| EV / Revenue | 6.22x | 5.67x | 5.69x | 5.98x | 4.98x | 5.03x | 4.64x | 4.42x |
| EV / EBITDA | 19.9x | 19.7x | 20.7x | 18.3x | 14.1x | 15.5x | 14.2x | 13.2x |
| EV / EBIT | 20.7x | 20.5x | 21.4x | 18.9x | 14.4x | 15.5x | 14.2x | 13.3x |
| EV / FCF | 193x | -40.8x | -34.8x | -293x | -84.7x | -59.3x | -82.8x | -154x |
| FCF Yield | 0.52% | -2.45% | -2.87% | -0.34% | -1.18% | -1.68% | -1.21% | -0.65% |
| Dividend per Share 2 | 0.11 | 0.11 | 0.113 | 0.096 | 0.096 | 0.1029 | 0.1093 | 0.1148 |
| Rate of return | 2.76% | 2.76% | 2.36% | 1.76% | 2.17% | 1.94% | 2.06% | 2.16% |
| EPS 2 | 0.233 | 0.158 | 0.034 | 0.311 | 0.452 | 0.3774 | 0.41 | 0.4484 |
| Distribution rate | 47.2% | 69.6% | 332% | 30.9% | 21.2% | 27.3% | 26.7% | 25.6% |
| Net sales 1 | 338.1 | 394.5 | 472.3 | 517.7 | 559.9 | 624.9 | 696.3 | 749.1 |
| EBITDA 1 | 105.8 | 113.7 | 130 | 169.1 | 198.1 | 203 | 227.7 | 251.2 |
| EBIT 1 | 101.7 | 109.3 | 125.7 | 164.1 | 193.4 | 203.2 | 227.2 | 249.1 |
| Net income 1 | 100.6 | 64.37 | 14.02 | 128.4 | 186.4 | 154 | 164.8 | 180.8 |
| Net Debt 1 | 481.1 | 616 | 739.7 | 865.7 | 988.8 | 981.2 | 1,064 | 1,145 |
| Reference price 2 | 3.980 | 3.980 | 4.780 | 5.470 | 4.420 | 5.310 | 5.310 | 5.310 |
| Nbr of stocks (in thousands) | 407,583 | 407,583 | 407,583 | 407,583 | 407,583 | 407,583 | - | - |
| Announcement Date | 24/8/22 | 22/8/23 | 19/8/24 | 25/8/25 | 25/8/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.07x | 5.03x | 15.5x | 1.94% | 1.52B | |
| 65.15x | - | - | - | 70.03B | |
| 12.7x | 4.44x | 11.39x | 3.79% | 40.22B | |
| 18.87x | 4.07x | 16.38x | 1.3% | 29.17B | |
| 8.31x | 1.49x | 8.38x | 4.26% | 27.69B | |
| 5.63x | 0.73x | 1.53x | 8.79% | 27.38B | |
| 14.61x | 3.17x | 15.15x | 2.39% | 27.01B | |
| 10.24x | 2.01x | 7.75x | 4.1% | 20.59B | |
| 8.02x | 2.91x | 6.53x | -.--% | 20.05B | |
| 13.28x | 6.44x | 16.94x | 1.64% | 19.06B | |
| Average | 17.09x | 3.37x | 11.06x | 3.13% | 28.27B | |
| Weighted average by Cap. | 24.93x | 3.17x | 10.61x | 3.44% |
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
- INA Stock
- Valuation Ingenia Communities Group
Select your edition
All financial news and data tailored to specific country editions
