Company Valuation: Stride Property Group

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 746.8 445.8 450.9 354.8 345.2 373.4 - -
Change - -40.3% 1.15% -21.31% -2.7% 8.15% - -
Enterprise Value (EV) 1 958.2 702.5 697.2 577.5 510.4 550 558.4 560.2
Change - -26.69% -0.75% -17.16% -11.63% 7.77% 1.52% 0.32%
P/E 8.79x -6.06x -13.2x 28.9x 19.3x 8.83x 8.92x 8.44x
PBR 0.87x 0.66x 0.76x 0.65x 0.64x 0.66x 0.64x 0.63x
PEG - 0x 0.3x -0x 0.4x 0x -9.19x 1.49x
Capitalization / Revenue 17.5x 10.4x 10.1x 8.64x 9.88x 10.9x 9.77x 9.46x
EV / Revenue 22.5x 16.4x 15.7x 14.1x 14.6x 16x 14.6x 14.2x
EV / EBITDA 23.6x 16.5x 16.1x 14.2x 14.4x 15.7x 15x 15.2x
EV / EBIT 23.6x 16.5x 16.1x 14.3x 14.4x 15.7x 14.5x 14.3x
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% 7.14% 7.19% 7.21%
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 34.3 38.24 39.46
EBITDA 1 40.65 42.64 43.43 40.64 35.5 35.11 37.34 36.82
EBIT 1 40.52 42.64 43.43 40.52 35.43 35.01 38.56 39.15
Net income 1 72.61 -70.44 -34.53 12.87 18.54 32.26 46.11 45.72
Net Debt 1 211.5 256.6 246.3 222.7 165.1 176.6 185 186.8
Reference price 3 1.990 1.310 1.350 1.120 1.080 1.120 1.120 1.120
Nbr of stocks (in thousands) 540,189 543,320 558,408 559,039 559,462 560,420 - -
Announcement Date 5/27/22 5/26/23 5/28/24 5/27/25 5/28/26 - - -
1NZD in Million2USD in Million3NZD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.83x16.04x15.67x7.14% 373M
16.03x5.06x13.6x3.16% 45.65B
8.9x1.52x7.95x3.99% 30.78B
18.45x4.05x16.4x1.32% 28.36B
5.5x0.66x1.4x9.09% 26.47B
14.05x3.11x14.87x2.5% 25.65B
8.16x0.9x3.29x2.74% 20.87B
10.87x2.06x9.65x4.09% 20.59B
10.49x1.55x12.86x3.56% 19.78B
13.56x6.56x17.47x1.58% 19.64B
Average 11.48x 4.15x 11.31x 3.92% 23.82B
Weighted average by Cap. 12.20x 3.01x 11.00x 3.59%

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