|
Market Closed -
Australian S.E.
13:10:08 28/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 2.390 AUD | -0.42% |
|
+1.70% | -6.64% |
| 09-18 | Vicinity Centres - Special Call | |
| 08-24 | Scentre to sell half of Queensland shopping centre for $632 mln | RE |
Company Valuation: Vicinity Centres
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,353 | 8,399 | 8,422 | 11,270 | 11,972 | 11,090 | - | - |
| Change | - | 0.54% | 0.27% | 33.82% | 6.23% | -7.36% | - | - |
| Enterprise Value (EV) 1 | 12,050 | 12,280 | 12,602 | 15,648 | 16,397 | 15,773 | 15,905 | 16,014 |
| Change | - | 1.9% | 2.63% | 24.17% | 4.79% | -3.8% | 0.83% | 0.69% |
| P/E | 6.89x | 33.4x | 15.4x | 11.2x | 8.56x | 15x | 13.4x | 13.8x |
| PBR | 0.77x | 0.79x | 0.79x | 1.01x | 0.98x | 0.88x | 0.85x | 0.81x |
| PEG | - | -0.4x | 0x | 0.1x | 0.2x | -0.3x | 1.1x | -4.91x |
| Capitalization / Revenue | 9.77x | 8.74x | 8.88x | 11.6x | 12.1x | 10.5x | 10x | 9.42x |
| EV / Revenue | 14.1x | 12.8x | 13.3x | 16.2x | 16.6x | 14.9x | 14.3x | 13.6x |
| EV / EBITDA | 15.7x | 14.2x | 14.1x | 17.7x | 18.1x | 16.2x | 15.5x | 14.9x |
| EV / EBIT | 15.8x | 14.2x | 14.1x | 17.7x | 18.2x | 16.2x | 15.8x | 14.9x |
| EV / FCF | 36x | 33.4x | 35.7x | 72.5x | 67.7x | 38.8x | 28.4x | 25.4x |
| FCF Yield | 2.78% | 2.99% | 2.8% | 1.38% | 1.48% | 2.58% | 3.52% | 3.94% |
| Dividend per Share 2 | 0.104 | 0.12 | 0.1175 | 0.12 | 0.124 | 0.1323 | 0.137 | 0.1425 |
| Rate of return | 5.67% | 6.5% | 6.35% | 4.86% | 4.81% | 5.53% | 5.73% | 5.96% |
| EPS 2 | 0.2664 | 0.0553 | 0.1199 | 0.2199 | 0.3014 | 0.1596 | 0.1788 | 0.1738 |
| Distribution rate | 39% | 217% | 98% | 54.6% | 41.1% | 82.9% | 76.6% | 82% |
| Net sales 1 | 855.3 | 960.7 | 948.1 | 967.7 | 987.6 | 1,056 | 1,110 | 1,178 |
| EBITDA 1 | 766.1 | 864 | 895.6 | 885.8 | 904.2 | 972.5 | 1,025 | 1,078 |
| EBIT 1 | 760.6 | 864 | 895.6 | 881.6 | 900.1 | 972.7 | 1,009 | 1,077 |
| Net income 1 | 1,215 | 252.3 | 547.1 | 1,005 | 1,391 | 756.3 | 874.5 | 879.8 |
| Net Debt 1 | 3,697 | 3,881 | 4,181 | 4,377 | 4,425 | 4,683 | 4,814 | 4,924 |
| Reference price 2 | 1.835 | 1.845 | 1.850 | 2.470 | 2.580 | 2.390 | 2.390 | 2.390 |
| Nbr of stocks (in thousands) | 4,552,275 | 4,552,275 | 4,552,275 | 4,562,878 | 4,640,336 | 4,640,336 | - | - |
| Announcement Date | 16/8/22 | 15/8/23 | 19/8/24 | 19/8/25 | 19/8/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.07x | 14.98x | 16.27x | 5.63% | 7.83B | |
| 33.67x | 18.02x | 22.62x | 3.38% | 120B | |
| 32.41x | 14.43x | 18.53x | 4.24% | 68.69B | |
| 37.69x | 14.88x | 15.38x | 5.74% | 53.59B | |
| 18.34x | 15.52x | 17.65x | 1.13% | 38.49B | |
| 13.97x | 24.8x | 27.16x | 3.59% | 16.38B | |
| 27.58x | 10.94x | 15.04x | 4.53% | 15.9B | |
| 8.31x | 11.88x | 14.55x | 6% | 14.79B | |
| 18.13x | 16.2x | 23.54x | 5.31% | 14.13B | |
| 29.8x | 11.31x | 16.56x | 4.09% | 13.57B | |
| Average | 23.50x | 15.30x | 18.73x | 4.36% | 36.36B | |
| Weighted average by Cap. | 29.07x | 15.97x | 19.47x | 3.97% |
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
- VCX Stock
- Valuation Vicinity Centres
Select your edition
All financial news and data tailored to specific country editions
