Valuation DEXUS

Equities

Delayed Australian S.E. Other stock markets 12:45:41 2025-07-11 am EDT			5-day change	1st Jan Change
6.890 ^AUD	-0.58%		-0.93%	+3.53%

Jul. 08	Australia shares end flat after RBA stuns with steady rates	RE
Jul. 02	AMP Says to Defend Proceedings Filed by Dexus Unit Over Sale of New South Wales Shopping Center	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	10,039	11,476	9,551	8,389	6,953	7,434	-	-
Change	-	14.32%	-16.78%	-12.16%	-17.12%	6.91%	-	-
Enterprise Value (EV) ¹	14,845	16,381	14,418	13,611	11,809	12,259	12,574	12,683
Change	-	10.35%	-11.99%	-5.6%	-13.24%	3.82%	2.57%	0.86%
P/E ratio	10.4x	10.2x	5.99x	-11.1x	-4.4x	13.5x	9.39x	10.1x
PBR	0.83x	0.92x	0.7x	0.68x	0.68x	0.75x	0.73x	0.71x
PEG	-	0.6x	0.1x	0x	-0x	-0x	0.2x	-1.51x
Capitalization / Revenue	10.1x	11.3x	10.9x	9.89x	7.71x	9.73x	9.51x	9.19x
EV / Revenue	15x	16.1x	16.5x	16x	13.1x	16.1x	16.1x	15.7x
EV / EBITDA	16.8x	19x	15.5x	15.1x	13.5x	15.3x	15.2x	14.7x
EV / EBIT	17.1x	19.2x	15.8x	15.3x	13.7x	15.3x	15x	14.7x
EV / FCF	30.3x	23.7x	26x	24.8x	25.3x	14.9x	26x	212x
FCF Yield	3.3%	4.21%	3.85%	4.02%	3.95%	6.69%	3.84%	0.47%
Dividend per Share ²	0.503	0.518	0.532	0.516	0.48	0.371	0.3749	0.3816
Rate of return	5.47%	4.85%	5.99%	6.62%	7.41%	5.35%	5.41%	5.51%
EPS ²	0.886	1.047	1.484	-0.7	-1.473	0.515	0.738	0.6887
Distribution rate	56.8%	49.5%	35.9%	-73.7%	-32.6%	72%	50.8%	55.4%
Net sales ¹	991.9	1,016	874.3	848.4	902.2	763.7	781.7	809
EBITDA ¹	882.6	862.3	928.4	899.9	876.9	801.8	826.5	863.8
EBIT ¹	869.4	853.2	914.6	891.5	863	801.9	837	860.2
Net income ¹	983	525	1,583	-752.7	-1,584	486.6	641.8	665.2
Net Debt ¹	4,806	4,905	4,867	5,222	4,856	4,826	5,141	5,249
Reference price ²	9.200	10.670	8.880	7.800	6.480	6.930	6.930	6.930
Nbr of stocks (in thousands)	1,091,202	1,075,565	1,075,565	1,075,565	1,073,020	1,072,665	-	-
Announcement Date	8/18/20	8/16/21	8/16/22	8/15/23	8/19/24	-	-	-

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.($)
DEXUS	13.28x	15.93x	15.17x	5.42%	4.88B
BOSTON PROPERTIES, INC.	36.89x	7.9x	13.75x	5.68%	11.13B
NIPPON BUILDING FUND INC.	25.69x	16.81x	27.99x	3.87%	7.67B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.11x	15.59x	26.04x	4.37%	5.67B
COUSINS PROPERTIES INCORPORATED	69.05x	8.26x	12.83x	4.44%	4.87B
SL GREEN REALTY CORP.	-63.59x	11.91x	27.05x	4.96%	4.51B
EMBASSY OFFICE PARKS REIT	39.28x	12.36x	16.12x	6.38%	4.32B
INMOBILIARIA COLONIAL SOCIMI, S.A.	13.44x	20.21x	24.28x	5.15%	4.26B
KILROY REALTY CORPORATION	30.91x	8.04x	13.42x	6.13%	4.31B
SOCIÉTÉ FONCIÈRE LYONNAISE	10.88x	26.38x	30.71x	2.86%	3.87B
Average	19.89x	14.34x	20.74x	4.93%	5.55B
Weighted average by Cap.	22.62x	13.57x	20.25x	4.96%