Company Valuation: Stride Property Group

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 746.8 445.8 450.9 354.8 345.2 388.9 - -
Change - -40.3% 1.15% -21.31% -2.7% 12.63% - -
Enterprise Value (EV) 1 958.2 702.5 697.2 577.5 510.4 565.5 573.8 575.6
Change - -26.69% -0.75% -17.16% -11.63% 10.8% 1.47% 0.31%
P/E 8.79x -6.06x -13.2x 28.9x 19.3x 9.47x 9.56x 9.04x
PBR 0.87x 0.66x 0.76x 0.65x 0.64x 0.7x 0.69x 0.67x
PEG - 0x 0.3x -0x 0.4x 0x -9.85x 1.59x
Capitalization / Revenue 17.5x 10.4x 10.1x 8.64x 9.88x 11.4x 10.2x 9.92x
EV / Revenue 22.5x 16.4x 15.7x 14.1x 14.6x 16.5x 15.1x 14.7x
EV / EBITDA 23.6x 16.5x 16.1x 14.2x 14.4x 16.1x 15.4x 15.6x
EV / EBIT 23.6x 16.5x 16.1x 14.3x 14.4x 16.1x 14.9x 14.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 3 0.0991 0.08 0.08 0.08 0.08 0.08 0.0805 0.0808
Rate of return 4.98% 6.11% 5.93% 7.14% 7.41% 6.67% 6.71% 6.73%
EPS 3 0.2263 -0.216 -0.1022 0.0387 0.0559 0.1268 0.1255 0.1327
Distribution rate 43.8% -37% -78.3% 207% 143% 63.1% 64.1% 60.9%
Net sales 1 42.57 42.89 44.48 41.06 34.93 34.18 38.1 39.19
EBITDA 1 40.65 42.64 43.43 40.64 35.5 35.09 37.33 36.81
EBIT 1 40.52 42.64 43.43 40.52 35.43 35.08 38.64 39.23
Net income 1 72.61 -70.44 -34.53 12.87 18.54 32.29 46.23 45.88
Net Debt 1 211.5 256.6 246.3 222.7 165.1 176.6 185 186.7
Reference price 3 1.990 1.310 1.350 1.120 1.080 1.200 1.200 1.200
Nbr of stocks (in thousands) 540,189 543,320 558,408 559,039 559,462 560,420 - -
Announcement Date 27/5/22 26/5/23 28/5/24 27/5/25 28/5/26 - - -
1NZD in Million2USD in Million3NZD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.51x16.62x16.19x6.64% 392M
15.68x4.94x13.3x3.23% 44.6B
8.45x1.48x7.55x4.18% 29.72B
19.91x4.14x16.91x1.25% 29.33B
5.58x0.6x1.23x9.03% 26.66B
14.34x3.11x14.91x2.45% 25.48B
9.07x2.34x7.2x3.85% 21.38B
14.8x6.76x18.15x1.45% 20.76B
Average 12.17x 5.00x 11.93x 4.01% 24.79B
Weighted average by Cap. 12.87x 3.42x 11.41x 3.65%

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. SPG Stock
  4. Valuation Stride Property Group