Company Valuation: Stride Property Group

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 746.8 445.8 450.9 354.8 345.2 372.1 - -
Change - -40.3% 1.15% -21.31% -2.7% 7.77% - -
Enterprise Value (EV) 1 958.2 702.5 697.2 577.5 510.4 548.8 557.2 558.9
Change - -26.69% -0.75% -17.16% -11.63% 7.53% 1.53% 0.32%
P/E 8.79x -6.06x -13.2x 28.9x 19.3x 8.87x 8.96x 8.48x
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 -9.23x 1.49x
Capitalization / Revenue 17.5x 10.4x 10.1x 8.64x 9.88x 10.8x 9.73x 9.43x
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 15.6x 14.9x 15.2x
EV / EBIT 23.6x 16.5x 16.1x 14.3x 14.4x 15.7x 14.4x 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% 7.11% 7.16% 7.18%
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 35.13 37.36 36.84
EBIT 1 40.52 42.64 43.43 40.52 35.43 35.03 38.58 39.17
Net income 1 72.61 -70.44 -34.53 12.87 18.54 32.27 46.15 45.77
Net Debt 1 211.5 256.6 246.3 222.7 165.1 176.7 185.1 186.9
Reference price 3 1.990 1.310 1.350 1.120 1.080 1.125 1.125 1.125
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.($)
8.87x16x15.62x7.11% 372M
18.87x4.09x16.54x1.29% 28.87B
5.41x0.63x1.33x9.24% 26.04B
14.39x3.15x15.03x2.44% 26.14B
7.99x0.88x3.22x2.8% 20.44B
13.57x6.57x17.43x1.58% 19.58B
33.46x15.57x53.84x1.22% 17.61B
35.32x13.06x32.82x3.34% 17.11B
7.47x1.77x5.46x2.84% 16.38B
9.4x27.83x - 2.34% 16B
Average 15.47x 8.96x 17.92x 3.42% 18.85B
Weighted average by Cap. 15.70x 7.11x 16.91x 3.16%

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