Company Valuation: Property For Industry Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,232 1,188 1,080 1,120 1,216 1,160 - -
Change - -3.6% -9.08% 3.74% 8.54% -4.55% - -
Enterprise Value (EV) 1 1,832 1,833 1,754 1,822 1,216 2,005 2,080 2,123
Change - 0.07% -4.33% 3.89% -33.28% 64.93% 3.72% 2.06%
P/E -88.4x -12.1x - 10.6x 15.6x 12.7x 13.9x 9.95x
PBR 0.82x 0.87x - 0.79x - 0.77x 0.75x 0.73x
PEG - -0x - - -0.6x 0.7x -1.64x 0.3x
Capitalization / Revenue 12.9x 12.8x - 10.6x 10.1x 9.57x 8.98x 8.3x
EV / Revenue 19.2x 19.8x - 17.3x 10.1x 16.5x 16.1x 15.2x
EV / EBITDA 21.6x 22.1x - 18.9x 11.1x 18.8x 18.2x 16.8x
EV / EBIT 21.6x 22.2x - 19.3x 11.2x 19x 18.3x 17.2x
EV / FCF - - - 206x - -97.3x -61.5x -
FCF Yield - - - 0.49% - -1.03% -1.63% -
Dividend per Share 2 0.081 0.083 - 0.086 - 0.098 0.1005 0.1023
Rate of return 3.32% 3.51% - 3.86% - 4.24% 4.35% 4.43%
EPS 2 -0.0276 -0.1948 - 0.211 0.1547 0.1818 0.1664 0.232
Distribution rate -293% -42.6% - 40.8% - 53.9% 60.4% 44.1%
Net sales 1 95.66 92.78 - 105.6 120.8 121.2 129.3 139.8
EBITDA 1 85 83.01 - 96.52 109.8 106.5 114.1 126.1
EBIT 1 84.82 82.44 - 94.39 108.4 105.8 113.4 123.6
Net income 1 -13.94 -97.79 - 106 77.72 87.7 103.6 122.7
Net Debt 1 600.2 645.9 674.2 702.1 - 844.6 919.3 962.2
Reference price 2 2.440 2.365 2.150 2.230 2.420 2.310 2.310 2.310
Nbr of stocks (in thousands) 504,881 502,129 502,199 502,284 502,379 502,379 - -
Announcement Date 20/2/23 25/2/24 26/8/24 24/8/25 24/8/26 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.71x16.54x18.82x4.24% 687M
6.18x17.27x21.3x5.02% 8.27B
11.11x12.17x15.24x2.39% 3.06B
14.47x7.58x18.44x4.25% 2.2B
11.3x - - - 1.72B
8.71x3.31x8.6x4.31% 1.13B
14.62x16.21x18.83x1.1% 1.07B
8.69x12.46x24.53x-.--% 738M
12.06x12.96x17.72x-.--% 599M
Average 11.09x 12.31x 17.93x 2.66% 2.16B
Weighted average by Cap. 9.46x 13.87x 18.86x 3.78%

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