Valuation Stockland

Stocks

Market Closed - Australian S.E. 14:10:18 15/09/2026 HKT			5-day change	1st Jan Change
4.170 ^AUD	-0.95%		-2.34%	-27.23%

08-20	UBS Upgrades Stockland to Buy from Neutral; Price Target is AU$5.12	MT
08-19	Stockland Provides Dividend Guidance for the Fiscal Year 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,605	9,603	9,933	12,835	9,898	10,206	-	-
Change	-	11.6%	3.43%	29.22%	-22.88%	3.11%	-	-
Enterprise Value (EV) ¹	12,699	13,239	13,944	17,367	13,997	14,518	14,582	14,642
Change	-	4.26%	5.32%	24.55%	-19.41%	3.72%	0.44%	0.41%
P/E	6.26x	22x	32.8x	15.6x	9.95x	10.9x	10.3x	9.25x
PBR	0.83x	0.94x	1x	1.26x	0.92x	0.93x	0.89x	0.85x
PEG	-	-0.3x	-1.1x	0x	0.5x	-1.94x	1.87x	0.8x
Capitalization / Revenue	3.02x	3.42x	3.32x	4.1x	2.76x	2.72x	2.64x	2.99x
EV / Revenue	4.46x	4.71x	4.66x	5.55x	3.9x	3.87x	3.77x	4.29x
EV / EBITDA	16.2x	15.1x	16.6x	19.7x	11.5x	13.6x	12.8x	11.9x
EV / EBIT	16.6x	15.4x	17x	20.1x	12.4x	14x	13.2x	12.3x
EV / FCF	14.2x	42.8x	423x	53.4x	21.4x	19.5x	19.2x	16.6x
FCF Yield	7.06%	2.33%	0.24%	1.87%	4.67%	5.12%	5.2%	6.04%
Dividend per Share ²	0.266	0.262	0.246	0.252	0.252	0.2526	0.2593	0.2692
Rate of return	7.37%	6.5%	5.9%	4.7%	6.18%	6%	6.16%	6.39%
EPS ²	0.577	0.183	0.127	0.343	0.41	0.387	0.4083	0.455
Distribution rate	46.1%	143%	194%	73.5%	61.5%	65.3%	63.5%	59.2%
Net sales ¹	2,847	2,808	2,989	3,131	3,589	3,752	3,869	3,413
EBITDA ¹	784	878	838	882	1,214	1,069	1,140	1,233
EBIT ¹	767	861	822	864	1,133	1,036	1,103	1,187
Net income ¹	1,381	438	305	826	994	941.8	992.7	1,106
Net Debt ¹	4,094	3,636	4,011	4,532	4,099	4,312	4,377	4,437
Reference price ²	3.610	4.030	4.170	5.360	4.080	4.210	4.210	4.210
Nbr of stocks (in thousands)	2,383,654	2,382,994	2,381,896	2,394,542	2,425,901	2,424,131	-	-
Announcement Date	18/8/22	23/8/23	21/8/24	19/8/25	18/8/26	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STOCKLAND	10.88x	3.87x	13.58x	6%	7.28B
SUN HUNG KAI PROPERTIES LIMITED	14.33x	4.63x	12.44x	3.54%	40.79B
MITSUBISHI ESTATE CO., LTD.	18x	3.97x	15.96x	1.36%	28.36B
CHINA RESOURCES LAND LIMITED	7.97x	1.43x	7.89x	4.44%	26.64B
EMAAR PROPERTIES	5.77x	0.77x	1.62x	8.62%	27.91B
MITSUI FUDOSAN CO., LTD.	13.83x	3.09x	14.76x	2.53%	26.05B
CK ASSET HOLDINGS LIMITED	10.56x	2.14x	9.09x	3.98%	21.24B
ALPHA DHABI HOLDING	7.98x	0.88x	3.22x	2.8%	20.41B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.17x	6.42x	16.88x	1.65%	19.28B
HONGKONG LAND HOLDINGS LIMITED	37x	13.59x	33.76x	3.2%	17.93B
Average	13.95x	4.08x	12.92x	3.81%	23.59B
Weighted average by Cap.	13.62x	3.82x	12.24x	3.74%