Valuation Goodman Property Trust

Stocks

End-of-day quote New Zealand S.E. Other stock markets 29/07/2026			5-day change	1st Jan Change
2.090 ^NZD	0.00%		-0.95%	+6.36%

07-27	Goodman Property Trust - Shareholder/Analyst Call
07-17	NZX Biggest Losers	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,298	3,003	3,508	2,877	2,902	3,199	-	-
Change	-	-8.94%	16.83%	-17.98%	0.86%	10.22%	-	-
Enterprise Value (EV) ¹	4,380	4,256	4,959	4,327	3,596	3,630	3,671	3,691
Change	-	-2.82%	16.52%	-12.74%	-16.9%	0.96%	1.11%	0.55%
P/E	4.41x	-22.2x	-5.67x	26.3x	11.8x	14.8x	14.2x	14.1x
PBR	0.9x	0.87x	1.13x	0.92x	0.89x	0.95x	0.91x	0.87x
PEG	-	0x	-0x	-0x	0x	-1.2x	3.76x	25.91x
Capitalization / Revenue	21x	17x	14.4x	12.5x	15.7x	18.9x	17.7x	17.5x
EV / Revenue	27.9x	24x	20.3x	18.8x	19.5x	21.4x	20.3x	20.2x
EV / EBITDA	29.7x	25.6x	24.4x	19.8x	20.3x	23.2x	21.5x	20.3x
EV / EBIT	31.7x	27.3x	27.2x	20.8x	22.3x	19.2x	18.4x	17.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.055	0.059	0.062	0.065	0.0682	0.0718	0.0751	0.0787
Rate of return	2.33%	2.76%	2.72%	3.48%	3.6%	3.43%	3.59%	3.77%
EPS ²	0.5357	-0.0965	-0.4021	0.0712	0.1612	0.1417	0.147	0.1478
Distribution rate	10.3%	-61.1%	-15.4%	91.3%	42.3%	50.7%	51.1%	53.2%
Net sales ¹	157.1	177	244.1	230.5	184.5	169.5	181.1	182.4
EBITDA ¹	147.6	166.1	203.1	218.4	177.3	156.6	170.6	181.7
EBIT ¹	138	156	182.3	208.5	161.2	189.2	199	209.8
Net income ¹	748.6	-135.4	-564.9	109.6	248	194.5	218.6	273.8
Net Debt ¹	1,082	1,253	1,451	1,450	693.5	431.3	471.7	491.9
Reference price ²	2.360	2.140	2.280	1.870	1.895	2.090	2.090	2.090
Nbr of stocks (in thousands)	1,397,303	1,403,255	1,538,769	1,538,769	1,531,556	1,530,611	-	-
Announcement Date	5/18/22 A	5/17/23 A	5/27/24 A	5/28/25 A	5/25/26 A	-	-	-

¹NZD in Million²NZD

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.($)
GOODMAN PROPERTY TRUST	14.75x	21.42x	23.18x	3.43%	1.85B
SUN HUNG KAI PROPERTIES LIMITED	15.72x	4.95x	13.32x	3.23%	44.86B
CHINA RESOURCES LAND LIMITED	8.68x	1.5x	7.67x	4.06%	31B
MITSUBISHI ESTATE CO., LTD.	20.21x	4.18x	17.06x	1.23%	30.11B
EMAAR PROPERTIES	5.64x	0.62x	1.27x	8.93%	26.42B
MITSUI FUDOSAN CO., LTD.	14.76x	3.15x	15.12x	2.38%	26.72B
CK ASSET HOLDINGS LIMITED	9.15x	2.36x	7.27x	3.81%	21.61B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.97x	6.82x	18.24x	1.42%	21.09B
ALPHA DHABI HOLDING	7.83x	0.87x	3.16x	2.85%	19.87B
Average	12.41x	5.10x	11.81x	3.48%	24.84B
Weighted average by Cap.	12.62x	3.34x	10.89x	3.5%