Valuation GDI Property Group

Stocks

Market Closed - Australian S.E. Other stock markets 09:10:06 19/06/2026 +03			5-day change	1st Jan Change
0.6350 ^AUD	+0.79%		+1.60%	-

06-19	GDI Property Group Announces Estimated Ordinary Unfranked Dividend for the Six Months Ending June 30, 2026, Payable on August 31, 2026	CI
06-19	GDI Property Group Declares Unchanged Dividend	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	607	486.7	342.9	300.4	346.7	342.8	-	-
Change	-	-19.81%	-29.56%	-12.39%	15.4%	-1.12%	-	-
Enterprise Value (EV) ¹	607	486.7	342.9	669.8	728.5	727.5	713.8	699.1
Change	-	-19.81%	-29.56%	95.35%	8.76%	-0.14%	-1.88%	-2.06%
P/E	38.2x	10.3x	16.9x	-43.4x	9.82x	8.36x	6.29x	6.55x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.3x	0x	-0x	0.5x	0.2x	-1.65x
Capitalization / Revenue	-	-	5.71x	4.52x	4.58x	4.2x	4.05x	3.95x
EV / Revenue	-	-	5.71x	10.1x	9.63x	8.9x	8.44x	8.06x
EV / EBITDA	15.9x	10.2x	8.55x	12x	10.8x	11.6x	10.5x	10.4x
EV / EBIT	23.4x	10.2x	7.68x	16.1x	14.7x	11.6x	10.5x	10.4x
EV / FCF	-	-	-	-	-	37.3x	23.8x	25.1x
FCF Yield	-	-	-	-	-	2.68%	4.2%	3.98%
Dividend per Share ²	0.0775	0.0775	0.05	0.05	0.05	0.05	0.051	0.052
Rate of return	6.92%	8.52%	7.75%	8.93%	7.75%	7.87%	8.03%	8.19%
EPS ²	0.0293	0.0886	0.0381	-0.0129	0.0657	0.076	0.101	0.097
Distribution rate	265%	87.5%	131%	-388%	76.1%	65.8%	50.5%	53.6%
Net sales ¹	-	-	60.04	66.49	75.64	81.7	84.6	86.7
EBITDA ¹	38.08	47.81	40.1	55.76	67.28	62.5	68.3	67.35
EBIT ¹	25.94	47.81	44.67	41.71	49.49	62.5	68.3	67.35
Net income ¹	15.98	68.31	20.29	-5.394	41.48	41	55	52.9
Net Debt ¹	-	-	-	369.4	381.9	384.7	371	356.3
Reference price ²	1.1200	0.9100	0.6450	0.5600	0.6450	0.6350	0.6350	0.6350
Nbr of stocks (in thousands)	541,988	534,884	531,592	536,407	537,446	539,822	-	-
Announcement Date	8/22/21 A	8/21/22 A	8/20/23 A	8/25/24 A	8/24/25 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.($)
GDI PROPERTY GROUP	8.29x	8.87x	11.6x	7.94%	239M
HUFVUDSTADEN AB	17.08x	14.07x	20.05x	2.56%	2.41B
CA IMMOBILIEN ANLAGEN AG	15.84x	15.44x	24.19x	3.69%	2.31B
HYSAN DEVELOPMENT COMPANY LIMITED	8.98x	12.98x	14.88x	6.51%	2.17B
ENTRA ASA	19.35x	15.45x	18.01x	2.22%	1.89B
HEIWA REAL ESTATE CO., LTD.	13.37x	6.52x	18.69x	4.4%	961M
WEWORK INDIA MANAGEMENT LIMITED	128.39x	3.62x	5.66x	-	923M
Average	30.19x	10.99x	16.15x	4.55%	1.56B
Weighted average by Cap.	24.50x	12.72x	18.02x	3.92%