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 1,130 - -
Change - -3.6% -9.08% 3.74% 8.54% -7.02% - -
Enterprise Value (EV) 1 1,832 1,833 1,754 1,822 1,997 1,975 2,050 2,093
Change - 0.07% -4.33% 3.89% 9.58% -1.09% 3.78% 2.09%
P/E -88.4x -12.1x - 10.6x 15.6x 12.4x 13.5x 9.7x
PBR 0.82x 0.87x - 0.79x 0.83x 0.75x 0.73x 0.71x
PEG - -0x - - -0.6x 0.7x -1.59x 0.2x
Capitalization / Revenue 12.9x 12.8x - 10.6x 10.1x 9.32x 8.75x 8.09x
EV / Revenue 19.2x 19.8x - 17.3x 16.5x 16.3x 15.9x 15x
EV / EBITDA 21.6x 22.1x - 18.9x 18.2x 18.5x 18x 16.6x
EV / EBIT 21.6x 22.2x - 19.3x 18.4x 18.7x 18.1x 16.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.081 0.083 - 0.086 0.095 0.098 0.1005 0.1023
Rate of return 3.32% 3.51% - 3.86% 3.93% 4.36% 4.47% 4.55%
EPS 2 -0.0276 -0.1948 - 0.211 0.1547 0.1818 0.1664 0.232
Distribution rate -293% -42.6% - 40.8% 61.4% 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 1 600.2 645.9 674.2 702.1 781 844.6 919.3 962.2
Reference price 2 2.440 2.365 2.150 2.230 2.420 2.250 2.250 2.250
Nbr of stocks (in thousands) 504,881 502,129 502,199 502,284 502,379 502,379 - -
Announcement Date 2/20/23 2/25/24 8/26/24 8/24/25 8/23/26 - - -
1NZD in Million2NZD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.38x16.29x18.54x4.36% 645M
6.04x16.48x20.58x5.46% 7.51B
11.15x12.55x15.69x2.38% 3.13B
14.06x7.43x17.89x4.33% 2.13B
10.49x - - - 1.6B
8.85x3.36x8.74x4.24% 1.15B
14.24x15.99x18.57x1.13% 1.01B
8.82x11.52x22.97x-.--% 712M
11.6x12.88x17.59x-.--% 559M
Average 10.85x 12.06x 17.57x 2.74% 2.05B
Weighted average by Cap. 9.34x 13.35x 18.33x 3.95%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!