Company Valuation: RAM Essential Services Property Fund

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 409.1 359.5 314.4 288.1 225.5 - -
Change - -12.1% -12.57% -8.35% -21.74% - -
Enterprise Value (EV) 1 650.2 648 589.5 550.9 485.8 485.2 498.2
Change - -0.34% -9.04% -6.54% -11.83% -0.13% 2.68%
P/E Ratio 6.54x -21.2x -12.9x -19.6x 10.2x 9.01x 5.09x
PBR 1.45x 1.43x 1.43x 0.71x 0.56x 0.51x 0.5x
PEG - 0x -0.3x 0.5x -0x 0.7x 0.1x
Capitalization / Revenue 13.8x 6.38x 5.64x 4.96x 4.16x 4.07x 4.62x
EV / Revenue 22x 11.5x 10.6x 9.49x 8.96x 8.77x 10.2x
EV / EBITDA 22.9x 16.8x 19.9x 14.3x 13x 12.3x -
EV / EBIT 27.1x 19.4x 25.7x 18.5x 13.2x 12.8x 12.3x
EV / FCF - 32.9x - - 17.1x 20.2x -
FCF Yield - 3.04% - - 5.85% 4.95% -
Dividend per Share 2 0.04 0.057 0.056 0.05 0.05 0.0482 0.0485
Rate of return 5.1% 8.26% 9.11% 8.7% 11.1% 10.7% 10.8%
EPS 2 0.12 -0.0325 -0.0478 -0.0294 0.0443 0.05 0.0884
Distribution rate 33.3% -175% -117% -170% 113% 96.4% 54.8%
Net sales 1 29.6 56.32 55.7 58.03 54.2 55.35 48.83
EBITDA 1 28.38 38.67 29.56 38.42 37.5 39.3 -
EBIT 1 23.96 33.36 22.98 29.79 36.66 37.84 40.58
Net income 1 61.46 -16.63 -24.46 -5.531 10.5 4 -
Net Debt 1 241.2 288.5 275.1 262.8 260.3 259.7 272.7
Reference price 2 0.7850 0.6900 0.6150 0.5750 0.4500 0.4500 0.4500
Nbr of stocks (in thousands) 521,084 521,084 511,151 501,065 501,065 - -
Announcement Date 8/21/22 A 8/27/23 A 8/19/24 A 8/26/25 A - - -
1AUD in Million2AUD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.17x8.96x12.95x11.11% 159M
26.42x13.79x16.3x4.86% 17.09B
15.06x15.51x16.19x4.83% 6.9B
23.67x14.33x15.86x4.13% 6.68B
8.63x13.65x17.7x6.42% 6.56B
10.04x17.31x20.78x7.68% 6.32B
9.88x14.32x15.4x6.92% 5.82B
7.71x13.76x17.59x5.87% 5.75B
11.98x11.47x13.06x5.44% 4.93B
Average 13.73x 13.68x 16.20x 6.36% 6.69B
Weighted average by Cap. 16.54x 14.25x 16.62x 5.6%

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. REP Stock
  4. Valuation RAM Essential Services Property Fund
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!