Valuation Abacus Group

Stocks

Delayed Australian S.E. 08:10:15 30/10/2026 +03			5-day change	1st Jan Change
0.8400 ^AUD	+1.20%		+4.35%	-30.58%

09-18	Australian Shares Flat; MAAS Group Holdings Says Construction Materials Business Sale Secures FIRB Green Light	MT
09-18	Abacus Group Agrees to Sell 19.6% Stake in Storage King for Total Gross Proceeds of AU$284.8 Million; Shares Rise 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,294	2,404	1,032	1,001	862.4	750.7	-	-
Change	-	4.81%	-57.06%	-3.03%	-13.84%	-12.95%	-	-
Enterprise Value (EV) ¹	3,826	3,339	1,948	1,919	1,772	1,395	1,393	1,411
Change	-	-12.75%	-41.65%	-1.48%	-7.65%	-21.32%	-0.13%	1.31%
P/E	4.21x	94.4x	-4.28x	37.2x	-11.6x	7.09x	8.26x	6.85x
PBR	0.66x	0.72x	0.66x	0.65x	0.61x	0.5x	0.48x	0.47x
PEG	-	-1x	0x	-0x	0x	-0x	-0.6x	0.3x
Capitalization / Revenue	7.88x	7.12x	7.15x	6.56x	5.92x	4.72x	4.67x	4.55x
EV / Revenue	13.1x	9.89x	13.5x	12.6x	12.2x	8.77x	8.67x	8.54x
EV / EBITDA	25.4x	19.2x	31.1x	13.8x	13x	12.4x	12.4x	12.1x
EV / EBIT	27.1x	20.3x	33.3x	14.2x	13.6x	13.7x	13.7x	13.4x
EV / FCF	24.8x	23.1x	25.6x	194x	39.3x	6.46x	30.6x	29.9x
FCF Yield	4.04%	4.34%	3.9%	0.51%	2.54%	15.5%	3.27%	3.35%
Dividend per Share ²	0.18	0.184	0.085	0.085	0.085	0.0676	0.069	0.0717
Rate of return	7%	6.84%	7.36%	7.59%	8.81%	8.05%	8.22%	8.53%
EPS ²	0.6111	0.0285	-0.2697	0.0301	-0.0834	0.1185	0.1016	0.1226
Distribution rate	29.5%	646%	-31.5%	282%	-102%	57.1%	67.9%	58.4%
Net sales ¹	291.1	337.5	144.4	152.6	145.6	159.1	160.7	165.2
EBITDA ¹	150.4	174.1	62.54	139.2	136	112.7	112.3	116.9
EBIT ¹	141.4	164.8	58.45	134.7	130.7	102.1	101.6	105.6
Net income ¹	517.2	25.5	-241	26.91	-74.5	96.72	88.55	103.3
Net Debt ¹	1,533	934.6	915.8	918.2	910	643.9	642.1	660.3
Reference price ²	2.5700	2.6900	1.1550	1.1200	0.9650	0.8400	0.8400	0.8400
Nbr of stocks (in thousands)	892,429	893,658	893,658	893,658	893,658	893,658	-	-
Announcement Date	8/15/22 A	8/17/23 A	8/22/24 A	8/24/25 A	8/24/26 A	-	-	-

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.($)
ABACUS GROUP	7.09x	8.77x	12.37x	8.05%	528M
VINGROUP	65.15x	-	-	-	70.03B
SUN HUNG KAI PROPERTIES LIMITED	12.7x	4.44x	11.39x	3.79%	40.22B
MITSUBISHI ESTATE CO., LTD.	18.87x	4.07x	16.38x	1.3%	29.17B
CHINA RESOURCES LAND LIMITED	8.31x	1.49x	8.38x	4.26%	27.69B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
MITSUI FUDOSAN CO., LTD.	14.61x	3.17x	15.15x	2.39%	27.01B
CK ASSET HOLDINGS LIMITED	10.24x	2.01x	7.75x	4.1%	20.59B
VINHOMES	8.02x	2.91x	6.53x	-.--%	20.05B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.94x	1.64%	19.06B
Average	16.39x	3.78x	10.71x	3.81%	28.17B
Weighted average by Cap.	24.96x	3.17x	10.58x	3.46%