Company Valuation: Property For Industry Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,437 1,232 1,188 1,080 1,120 1,186 - -
Change - -14.3% -3.6% -9.08% 3.74% 5.85% - -
Enterprise Value (EV) 1 2,035 1,832 1,833 1,754 1,822 1,958 2,019 2,083
Change - -9.97% 0.07% -4.33% 3.89% 7.46% 3.11% 3.16%
P/E 3.17x -88.4x -12.1x - 10.6x 12.8x 10.7x 10.3x
PBR 0.92x 0.82x 0.87x - 0.79x 0.8x 0.77x 0.75x
PEG - 1x -0x - - -1x 0.5x 2.7x
Capitalization / Revenue 15.2x 12.9x 12.8x - 10.6x 9.88x 9.82x 9.18x
EV / Revenue 21.6x 19.2x 19.8x - 17.3x 16.3x 16.7x 16.1x
EV / EBITDA 23.7x 21.6x 22.1x - 18.9x 18.3x 18.8x 18x
EV / EBIT 23.8x 21.6x 22.2x - 19.3x 18.5x 19x 18.2x
EV / FCF 63.3x - - - 206x -50.6x -98x -61.6x
FCF Yield 1.58% - - - 0.49% -1.98% -1.02% -1.62%
Dividend per Share 2 0.079 0.081 0.083 - 0.086 0.095 0.0975 0.1
Rate of return 2.77% 3.32% 3.51% - 3.86% 4.03% 4.13% 4.24%
EPS 2 0.8996 -0.0276 -0.1948 - 0.211 0.1839 0.2204 0.2288
Distribution rate 8.78% -293% -42.6% - 40.8% 51.7% 44.2% 43.7%
Net sales 1 94.3 95.66 92.78 - 105.6 120 120.8 129.1
EBITDA 1 85.69 85 83.01 - 96.52 107.1 107.1 115.4
EBIT 1 85.51 84.82 82.44 - 94.39 105.6 106.4 114.3
Net income 1 452.8 -13.94 -97.79 - 106 92.47 100.4 123.1
Net Debt 1 597.6 600.2 645.9 674.2 702.1 772.5 833.3 897.2
Reference price 2 2.855 2.440 2.365 2.150 2.230 2.360 2.360 2.360
Nbr of stocks (in thousands) 503,479 504,881 502,129 502,199 502,284 502,379 - -
Announcement Date 20/2/22 20/2/23 25/2/24 26/8/24 24/8/25 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.1x16.53x18.52x3.94% 699M
6.1x17.12x21.49x4.41% 9.21B
14.58x13.03x16.22x2.44% 3.18B
16.07x7.91x18.84x3.74% 2.45B
15.16x16.52x19.18x1.06% 1.1B
9.34x3.06x9.14x3.97% 985M
10.82x12.98x9.95x-.--% 669M
11.31x13.05x17.77x-.--% 593M
Average 12.06x 12.52x 16.39x 2.45% 2.36B
Weighted average by Cap. 10.11x 14.17x 18.85x 3.46%

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. PFI Stock
  4. Valuation Property For Industry Limited