Valuation Scentre Group

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:29 2026-07-10 am EDT			5-day change	1st Jan Change
3.880 ^AUD	+0.78%		0.00%	-7.62%

Jun. 03	Scentre Group Reportedly Explores Sale of Near 50% Stake in Westfield Mt Gravatt Shopping Centre	CI
May. 25	Australian shares retreat as banks, real estate stocks drag	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,382	14,930	15,501	17,821	21,883	20,264	-	-
Change	-	-8.86%	3.82%	14.97%	22.79%	-7.4%	-	-
Enterprise Value (EV) ¹	31,059	29,716	30,292	34,133	36,248	33,556	33,526	33,939
Change	-	-4.33%	1.94%	12.68%	6.2%	-7.43%	-0.09%	1.23%
P/E	18.5x	49.8x	89x	17x	12.3x	16.6x	16x	15.4x
PBR	0.86x	0.81x	0.87x	0.99x	1.16x	1.03x	0.97x	0.92x
PEG	-	-0.8x	-2.1x	0x	0.2x	-0.5x	4.14x	4.19x
Capitalization / Revenue	7.18x	6.07x	6.17x	6.76x	8.15x	9.53x	9.15x	8.78x
EV / Revenue	13.6x	12.1x	12.1x	12.9x	13.5x	15.8x	15.1x	14.7x
EV / EBITDA	20.2x	17x	-	17.2x	17.6x	16.4x	15.7x	15.3x
EV / EBIT	20.2x	17x	15.9x	17.2x	17.6x	16.4x	15.7x	15.4x
EV / FCF	53x	46.2x	48.5x	51.7x	53.8x	23.1x	31.9x	32.4x
FCF Yield	1.89%	2.16%	2.06%	1.93%	1.86%	4.33%	3.13%	3.09%
Dividend per Share ²	0.1425	0.1575	0.166	0.172	0.1772	0.183	0.1919	0.2002
Rate of return	4.51%	5.47%	5.55%	5.01%	4.22%	4.72%	4.95%	5.16%
EPS ²	0.1707	0.0578	0.0336	0.2013	0.3401	0.2334	0.2424	0.2513
Distribution rate	83.5%	272%	494%	85.4%	52.1%	78.4%	79.2%	79.7%
Net sales ¹	2,281	2,458	2,510	2,637	2,685	2,126	2,214	2,308
EBITDA ¹	1,537	1,752	-	1,987	2,063	2,044	2,133	2,217
EBIT ¹	1,537	1,752	1,910	1,987	2,063	2,047	2,129	2,209
Net income ¹	887.9	300.6	174.9	1,050	1,778	1,364	1,423	1,385
Net Debt ¹	14,677	14,785	14,791	16,312	14,365	13,292	13,262	13,675
Reference price ²	3.160	2.880	2.990	3.430	4.200	3.880	3.880	3.880
Nbr of stocks (in thousands)	5,184,178	5,184,178	5,184,178	5,195,548	5,210,217	5,222,590	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/25/25	2/23/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCENTRE GROUP	16.63x	15.78x	16.41x	4.72%	14.09B
THE PHOENIX MILLS LIMITED	60.69x	18.06x	30.83x	0.15%	8.03B
CURBLINE PROPERTIES CORP.	106.7x	16.87x	24.2x	2.23%	3.47B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	12.41x	6.81x	9.09x	3.72%	2.91B
ALLOS S.A.	16.26x	6.17x	8.18x	12.26%	2.8B
VINCOM RETAIL	10.71x	6.37x	10.21x	3.8%	2.28B
ATRIUM LJUNGBERG AB	19.45x	14.6x	22.07x	2.69%	1.77B
DEUTSCHE EUROSHOP AG	12.6x	11.24x	14.23x	5.96%	1.56B
Average	31.93x	11.99x	16.90x	4.44%	4.61B
Weighted average by Cap.	33.91x	14.11x	18.87x	3.88%